[RKI] YoY TTM Result on 31-Dec-2002 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -18.01%
YoY- -19.79%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 31/12/01 30/09/00 CAGR
Revenue 311,232 282,309 198,090 191,246 153,691 152,170 157,325 13.86%
PBT 17,331 13,866 10,244 14,622 15,863 15,885 16,353 1.11%
Tax -274 -534 -1,866 -1,956 -1,180 -511 -2,726 -35.41%
NP 17,057 13,332 8,378 12,666 14,683 15,374 13,627 4.36%
-
NP to SH 17,128 13,332 8,378 12,666 14,683 15,791 13,627 4.44%
-
Tax Rate 1.58% 3.85% 18.22% 13.38% 7.44% 3.22% 16.67% -
Total Cost 294,175 268,977 189,712 178,580 139,008 136,796 143,698 14.60%
-
Net Worth 157,408 135,294 129,623 127,282 63,047 0 71,999 16.05%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 31/12/01 30/09/00 CAGR
Div 3,380 6,610 7,856 7,590 4,961 4,961 - -
Div Payout % 19.73% 49.58% 93.78% 59.93% 33.79% 31.42% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 31/12/01 30/09/00 CAGR
Net Worth 157,408 135,294 129,623 127,282 63,047 0 71,999 16.05%
NOSH 64,777 64,426 64,489 67,345 63,047 70,294 35,999 11.82%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 31/12/01 30/09/00 CAGR
NP Margin 5.48% 4.72% 4.23% 6.62% 9.55% 10.10% 8.66% -
ROE 10.88% 9.85% 6.46% 9.95% 23.29% 0.00% 18.93% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 31/12/01 30/09/00 CAGR
RPS 480.47 438.19 307.17 283.98 243.77 216.47 437.01 1.82%
EPS 26.44 20.69 12.99 18.81 23.29 22.46 37.85 -6.59%
DPS 5.25 10.25 12.25 11.27 7.87 7.06 0.00 -
NAPS 2.43 2.10 2.01 1.89 1.00 0.00 2.00 3.77%
Adjusted Per Share Value based on latest NOSH - 67,345
31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 31/12/01 30/09/00 CAGR
RPS 159.75 144.90 101.67 98.16 78.88 78.10 80.75 13.86%
EPS 8.79 6.84 4.30 6.50 7.54 8.11 6.99 4.45%
DPS 1.73 3.39 4.03 3.90 2.55 2.55 0.00 -
NAPS 0.8079 0.6944 0.6653 0.6533 0.3236 0.00 0.3696 16.04%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 31/12/01 30/09/00 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 27/09/01 31/12/01 29/09/00 -
Price 1.19 1.33 1.17 1.60 1.23 1.28 2.15 -
P/RPS 0.25 0.30 0.38 0.56 0.50 0.59 0.49 -12.02%
P/EPS 4.50 6.43 9.01 8.51 5.28 5.70 5.68 -4.33%
EY 22.22 15.56 11.10 11.75 18.93 17.55 17.61 4.52%
DY 4.41 7.71 10.47 7.04 6.40 5.51 0.00 -
P/NAPS 0.49 0.63 0.58 0.85 1.23 0.00 1.08 -13.96%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 31/12/01 30/09/00 CAGR
Date 27/02/06 24/02/05 19/02/04 28/02/03 27/02/02 - 27/11/00 -
Price 1.17 1.30 1.02 1.53 1.41 0.00 2.07 -
P/RPS 0.24 0.30 0.33 0.54 0.58 0.00 0.47 -12.00%
P/EPS 4.42 6.28 7.85 8.14 6.05 0.00 5.47 -3.97%
EY 22.60 15.92 12.74 12.29 16.52 0.00 18.29 4.10%
DY 4.49 7.88 12.01 7.37 5.58 0.00 0.00 -
P/NAPS 0.48 0.62 0.51 0.81 1.41 0.00 1.04 -13.68%

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