[RKI] YoY TTM Result on 31-Mar-2002 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 5.62%
YoY- 31.94%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 294,914 212,325 192,416 159,410 156,231 109,227 21.96%
PBT 13,981 11,763 11,679 16,685 15,910 11,640 3.73%
Tax 152 -2,604 -1,568 -424 -3,269 -1,677 -
NP 14,133 9,159 10,111 16,261 12,641 9,963 7.23%
-
NP to SH 14,133 9,159 10,111 16,678 12,641 9,963 7.23%
-
Tax Rate -1.09% 22.14% 13.43% 2.54% 20.55% 14.41% -
Total Cost 280,781 203,166 182,305 143,149 143,590 99,264 23.10%
-
Net Worth 137,134 127,825 120,761 112,276 71,993 88,493 9.15%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 6,762 6,452 9,230 7,953 - - -
Div Payout % 47.85% 70.45% 91.29% 47.69% - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 137,134 127,825 120,761 112,276 71,993 88,493 9.15%
NOSH 64,382 64,558 63,894 62,988 35,996 35,973 12.33%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.79% 4.31% 5.25% 10.20% 8.09% 9.12% -
ROE 10.31% 7.17% 8.37% 14.85% 17.56% 11.26% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 458.07 328.89 301.15 253.08 434.01 303.64 8.56%
EPS 21.95 14.19 15.82 26.48 35.12 27.70 -4.54%
DPS 10.50 10.00 14.45 12.63 0.00 0.00 -
NAPS 2.13 1.98 1.89 1.7825 2.00 2.46 -2.83%
Adjusted Per Share Value based on latest NOSH - 62,988
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 151.37 108.98 98.76 81.82 80.19 56.06 21.96%
EPS 7.25 4.70 5.19 8.56 6.49 5.11 7.24%
DPS 3.47 3.31 4.74 4.08 0.00 0.00 -
NAPS 0.7039 0.6561 0.6198 0.5763 0.3695 0.4542 9.15%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.35 1.01 1.51 1.61 2.52 3.63 -
P/RPS 0.29 0.31 0.50 0.64 0.58 1.20 -24.71%
P/EPS 6.15 7.12 9.54 6.08 7.18 13.11 -14.04%
EY 16.26 14.05 10.48 16.45 13.94 7.63 16.32%
DY 7.78 9.90 9.57 7.84 0.00 0.00 -
P/NAPS 0.63 0.51 0.80 0.90 1.26 1.48 -15.69%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/05 26/05/04 30/05/03 - 29/05/01 - -
Price 1.34 0.92 1.28 0.00 2.32 0.00 -
P/RPS 0.29 0.28 0.43 0.00 0.53 0.00 -
P/EPS 6.10 6.48 8.09 0.00 6.61 0.00 -
EY 16.38 15.42 12.36 0.00 15.14 0.00 -
DY 7.84 10.87 11.29 0.00 0.00 0.00 -
P/NAPS 0.63 0.46 0.68 0.00 1.16 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