[RKI] YoY TTM Result on 30-Sep-2003 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -10.68%
YoY- -54.05%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
Revenue 374,730 305,898 255,685 188,033 183,898 35,509 -2.50%
PBT 19,762 15,898 12,816 8,323 17,304 3,835 -1.74%
Tax 404 -214 -1,111 -1,224 -2,273 -559 -
NP 20,166 15,684 11,705 7,099 15,031 3,276 -1.93%
-
NP to SH 20,565 15,684 11,705 7,099 15,448 3,276 -1.95%
-
Tax Rate -2.04% 1.35% 8.67% 14.71% 13.14% 14.58% -
Total Cost 354,564 290,214 243,980 180,934 168,867 32,233 -2.54%
-
Net Worth 162,062 146,460 134,069 126,390 118,830 82,439 -0.72%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
Div - 6,762 6,452 4,632 7,590 - -
Div Payout % - 43.12% 55.12% 65.25% 49.13% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
Net Worth 162,062 146,460 134,069 126,390 118,830 82,439 -0.72%
NOSH 64,825 64,805 64,456 64,392 63,665 35,999 -0.63%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
NP Margin 5.38% 5.13% 4.58% 3.78% 8.17% 9.23% -
ROE 12.69% 10.71% 8.73% 5.62% 13.00% 3.97% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
RPS 578.06 472.02 396.68 292.01 288.85 98.64 -1.88%
EPS 31.72 24.20 18.16 11.02 24.26 9.10 -1.33%
DPS 0.00 10.50 10.00 7.19 11.92 0.00 -
NAPS 2.50 2.26 2.08 1.9628 1.8665 2.29 -0.09%
Adjusted Per Share Value based on latest NOSH - 64,392
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
RPS 192.34 157.01 131.24 96.51 94.39 18.23 -2.50%
EPS 10.56 8.05 6.01 3.64 7.93 1.68 -1.95%
DPS 0.00 3.47 3.31 2.38 3.90 0.00 -
NAPS 0.8318 0.7517 0.6881 0.6487 0.6099 0.4231 -0.72%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 1.13 1.27 1.00 1.28 1.73 0.00 -
P/RPS 0.20 0.27 0.25 0.44 0.60 0.00 -100.00%
P/EPS 3.56 5.25 5.51 11.61 7.13 0.00 -100.00%
EY 28.07 19.06 18.16 8.61 14.03 0.00 -100.00%
DY 0.00 8.27 10.00 5.62 6.89 0.00 -
P/NAPS 0.45 0.56 0.48 0.65 0.93 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
Date 28/11/06 25/11/05 30/11/04 28/11/03 - - -
Price 1.21 1.27 1.17 1.19 0.00 0.00 -
P/RPS 0.21 0.27 0.29 0.41 0.00 0.00 -100.00%
P/EPS 3.81 5.25 6.44 10.79 0.00 0.00 -100.00%
EY 26.22 19.06 15.52 9.26 0.00 0.00 -100.00%
DY 0.00 8.27 8.55 6.05 0.00 0.00 -
P/NAPS 0.48 0.56 0.56 0.61 0.00 0.00 -100.00%

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