[RKI] YoY TTM Result on 30-Sep-2005 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 7.18%
YoY- 33.99%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 412,370 405,856 374,730 305,898 255,685 188,033 183,898 14.39%
PBT 11,381 2,974 19,762 15,898 12,816 8,323 17,304 -6.73%
Tax -515 227 404 -214 -1,111 -1,224 -2,273 -21.90%
NP 10,866 3,201 20,166 15,684 11,705 7,099 15,031 -5.25%
-
NP to SH 12,452 5,760 20,565 15,684 11,705 7,099 15,448 -3.52%
-
Tax Rate 4.53% -7.63% -2.04% 1.35% 8.67% 14.71% 13.14% -
Total Cost 401,504 402,655 354,564 290,214 243,980 180,934 168,867 15.51%
-
Net Worth 168,688 158,226 162,062 146,460 134,069 126,390 118,830 6.00%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 2,590 - - 6,762 6,452 4,632 7,590 -16.39%
Div Payout % 20.80% - - 43.12% 55.12% 65.25% 49.13% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 168,688 158,226 162,062 146,460 134,069 126,390 118,830 6.00%
NOSH 64,760 64,672 64,825 64,805 64,456 64,392 63,665 0.28%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.64% 0.79% 5.38% 5.13% 4.58% 3.78% 8.17% -
ROE 7.38% 3.64% 12.69% 10.71% 8.73% 5.62% 13.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 636.76 627.56 578.06 472.02 396.68 292.01 288.85 14.06%
EPS 19.23 8.91 31.72 24.20 18.16 11.02 24.26 -3.79%
DPS 4.00 0.00 0.00 10.50 10.00 7.19 11.92 -16.62%
NAPS 2.6048 2.4466 2.50 2.26 2.08 1.9628 1.8665 5.70%
Adjusted Per Share Value based on latest NOSH - 64,805
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 211.66 208.31 192.34 157.01 131.24 96.51 94.39 14.39%
EPS 6.39 2.96 10.56 8.05 6.01 3.64 7.93 -3.53%
DPS 1.33 0.00 0.00 3.47 3.31 2.38 3.90 -16.40%
NAPS 0.8658 0.8121 0.8318 0.7517 0.6881 0.6487 0.6099 6.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.59 0.82 1.13 1.27 1.00 1.28 1.73 -
P/RPS 0.09 0.13 0.20 0.27 0.25 0.44 0.60 -27.08%
P/EPS 3.07 9.21 3.56 5.25 5.51 11.61 7.13 -13.09%
EY 32.59 10.86 28.07 19.06 18.16 8.61 14.03 15.06%
DY 6.78 0.00 0.00 8.27 10.00 5.62 6.89 -0.26%
P/NAPS 0.23 0.34 0.45 0.56 0.48 0.65 0.93 -20.75%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 22/11/07 28/11/06 25/11/05 30/11/04 28/11/03 - -
Price 0.70 0.87 1.21 1.27 1.17 1.19 0.00 -
P/RPS 0.11 0.14 0.21 0.27 0.29 0.41 0.00 -
P/EPS 3.64 9.77 3.81 5.25 6.44 10.79 0.00 -
EY 27.47 10.24 26.22 19.06 15.52 9.26 0.00 -
DY 5.71 0.00 0.00 8.27 8.55 6.05 0.00 -
P/NAPS 0.27 0.36 0.48 0.56 0.56 0.61 0.00 -

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