[RKI] YoY TTM Result on 30-Jun-2003 [#4]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
18-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -21.39%
YoY- -48.23%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 356,711 293,467 236,206 185,820 174,050 150,503 151,753 15.30%
PBT 19,394 15,218 12,791 9,232 17,048 15,701 15,676 3.60%
Tax 126 -584 -1,521 -1,284 -2,113 -1,526 -2,199 -
NP 19,520 14,634 11,270 7,948 14,935 14,175 13,477 6.36%
-
NP to SH 19,857 14,634 11,270 7,948 15,352 14,175 13,477 6.66%
-
Tax Rate -0.65% 3.84% 11.89% 13.91% 12.39% 9.72% 14.03% -
Total Cost 337,191 278,833 224,936 177,872 159,115 136,328 138,276 16.00%
-
Net Worth 129,550 129,142 128,878 64,152 63,425 57,702 91,810 5.90%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - 6,762 6,452 4,632 11,291 1,260 - -
Div Payout % - 46.21% 57.25% 58.28% 73.55% 8.89% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 129,550 129,142 128,878 64,152 63,425 57,702 91,810 5.90%
NOSH 64,775 64,571 64,439 64,152 63,425 36,007 36,004 10.27%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.47% 4.99% 4.77% 4.28% 8.58% 9.42% 8.88% -
ROE 15.33% 11.33% 8.74% 12.39% 24.20% 24.57% 14.68% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 550.69 454.48 366.56 289.65 274.41 417.97 421.49 4.55%
EPS 30.66 22.66 17.49 12.39 24.20 39.37 37.43 -3.26%
DPS 0.00 10.50 10.00 7.22 17.80 3.50 0.00 -
NAPS 2.00 2.00 2.00 1.00 1.00 1.6025 2.55 -3.96%
Adjusted Per Share Value based on latest NOSH - 64,152
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 183.09 150.63 121.24 95.38 89.33 77.25 77.89 15.30%
EPS 10.19 7.51 5.78 4.08 7.88 7.28 6.92 6.65%
DPS 0.00 3.47 3.31 2.38 5.80 0.65 0.00 -
NAPS 0.6649 0.6629 0.6615 0.3293 0.3255 0.2962 0.4712 5.90%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.15 1.33 0.84 1.45 1.72 2.27 2.68 -
P/RPS 0.21 0.29 0.23 0.50 0.63 0.54 0.64 -16.94%
P/EPS 3.75 5.87 4.80 11.70 7.11 5.77 7.16 -10.21%
EY 26.66 17.04 20.82 8.54 14.07 17.34 13.97 11.36%
DY 0.00 7.89 11.90 4.98 10.35 1.54 0.00 -
P/NAPS 0.58 0.67 0.42 1.45 1.72 1.42 1.05 -9.41%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 23/08/05 24/08/04 18/09/03 - 28/08/01 04/09/00 -
Price 1.13 1.27 0.83 1.19 0.00 1.29 2.57 -
P/RPS 0.21 0.28 0.23 0.41 0.00 0.31 0.61 -16.27%
P/EPS 3.69 5.60 4.75 9.61 0.00 3.28 6.87 -9.83%
EY 27.13 17.85 21.07 10.41 0.00 30.52 14.56 10.92%
DY 0.00 8.27 12.05 6.07 0.00 2.71 0.00 -
P/NAPS 0.57 0.64 0.42 1.19 0.00 0.80 1.01 -9.09%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment