[RKI] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 18.02%
YoY- -33.85%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 31/12/01 CAGR
Revenue 398,093 311,232 282,309 198,090 191,246 153,691 152,170 21.19%
PBT 17,266 17,331 13,866 10,244 14,622 15,863 15,885 1.68%
Tax 619 -274 -534 -1,866 -1,956 -1,180 -511 -
NP 17,885 17,057 13,332 8,378 12,666 14,683 15,374 3.07%
-
NP to SH 18,628 17,128 13,332 8,378 12,666 14,683 15,791 3.35%
-
Tax Rate -3.59% 1.58% 3.85% 18.22% 13.38% 7.44% 3.22% -
Total Cost 380,208 294,175 268,977 189,712 178,580 139,008 136,796 22.67%
-
Net Worth 159,993 157,408 135,294 129,623 127,282 63,047 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 31/12/01 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
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 31/12/01 CAGR
Net Worth 159,993 157,408 135,294 129,623 127,282 63,047 0 -
NOSH 64,774 64,777 64,426 64,489 67,345 63,047 70,294 -1.62%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 31/12/01 CAGR
NP Margin 4.49% 5.48% 4.72% 4.23% 6.62% 9.55% 10.10% -
ROE 11.64% 10.88% 9.85% 6.46% 9.95% 23.29% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 31/12/01 CAGR
RPS 614.58 480.47 438.19 307.17 283.98 243.77 216.47 23.19%
EPS 28.76 26.44 20.69 12.99 18.81 23.29 22.46 5.06%
DPS 0.00 5.25 10.25 12.25 11.27 7.87 7.06 -
NAPS 2.47 2.43 2.10 2.01 1.89 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 64,489
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 31/12/01 CAGR
RPS 204.07 159.55 144.72 101.55 98.04 78.79 78.01 21.19%
EPS 9.55 8.78 6.83 4.29 6.49 7.53 8.09 3.37%
DPS 0.00 1.73 3.39 4.03 3.89 2.54 2.54 -
NAPS 0.8202 0.8069 0.6936 0.6645 0.6525 0.3232 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 27/09/01 31/12/01 -
Price 1.17 1.19 1.33 1.17 1.60 1.23 1.28 -
P/RPS 0.19 0.25 0.30 0.38 0.56 0.50 0.59 -20.26%
P/EPS 4.07 4.50 6.43 9.01 8.51 5.28 5.70 -6.51%
EY 24.58 22.22 15.56 11.10 11.75 18.93 17.55 6.96%
DY 0.00 4.41 7.71 10.47 7.04 6.40 5.51 -
P/NAPS 0.47 0.49 0.63 0.58 0.85 1.23 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 31/12/01 CAGR
Date 28/02/07 27/02/06 24/02/05 19/02/04 28/02/03 27/02/02 - -
Price 1.26 1.17 1.30 1.02 1.53 1.41 0.00 -
P/RPS 0.21 0.24 0.30 0.33 0.54 0.58 0.00 -
P/EPS 4.38 4.42 6.28 7.85 8.14 6.05 0.00 -
EY 22.82 22.60 15.92 12.74 12.29 16.52 0.00 -
DY 0.00 4.49 7.88 12.01 7.37 5.58 0.00 -
P/NAPS 0.51 0.48 0.62 0.51 0.81 1.41 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