[RKI] YoY TTM Result on 31-Mar-2004 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 9.32%
YoY- -9.42%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 401,065 330,157 294,914 212,325 192,416 159,410 156,231 17.00%
PBT 14,311 16,968 13,981 11,763 11,679 16,685 15,910 -1.74%
Tax 639 -142 152 -2,604 -1,568 -424 -3,269 -
NP 14,950 16,826 14,133 9,159 10,111 16,261 12,641 2.83%
-
NP to SH 15,725 17,136 14,133 9,159 10,111 16,678 12,641 3.70%
-
Tax Rate -4.47% 0.84% -1.09% 22.14% 13.43% 2.54% 20.55% -
Total Cost 386,115 313,331 280,781 203,166 182,305 143,149 143,590 17.91%
-
Net Worth 159,335 149,778 137,134 127,825 120,761 112,276 71,993 14.15%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - 6,762 6,452 9,230 7,953 - -
Div Payout % - - 47.85% 70.45% 91.29% 47.69% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 159,335 149,778 137,134 127,825 120,761 112,276 71,993 14.15%
NOSH 64,770 64,808 64,382 64,558 63,894 62,988 35,996 10.28%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 3.73% 5.10% 4.79% 4.31% 5.25% 10.20% 8.09% -
ROE 9.87% 11.44% 10.31% 7.17% 8.37% 14.85% 17.56% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 619.21 509.44 458.07 328.89 301.15 253.08 434.01 6.09%
EPS 24.28 26.44 21.95 14.19 15.82 26.48 35.12 -5.96%
DPS 0.00 0.00 10.50 10.00 14.45 12.63 0.00 -
NAPS 2.46 2.3111 2.13 1.98 1.89 1.7825 2.00 3.50%
Adjusted Per Share Value based on latest NOSH - 64,558
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 205.85 169.46 151.37 108.98 98.76 81.82 80.19 17.00%
EPS 8.07 8.80 7.25 4.70 5.19 8.56 6.49 3.69%
DPS 0.00 0.00 3.47 3.31 4.74 4.08 0.00 -
NAPS 0.8178 0.7688 0.7039 0.6561 0.6198 0.5763 0.3695 14.15%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.24 1.22 1.35 1.01 1.51 1.61 2.52 -
P/RPS 0.20 0.24 0.29 0.31 0.50 0.64 0.58 -16.25%
P/EPS 5.11 4.61 6.15 7.12 9.54 6.08 7.18 -5.50%
EY 19.58 21.67 16.26 14.05 10.48 16.45 13.94 5.82%
DY 0.00 0.00 7.78 9.90 9.57 7.84 0.00 -
P/NAPS 0.50 0.53 0.63 0.51 0.80 0.90 1.26 -14.27%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 14/06/06 30/05/05 26/05/04 30/05/03 - 29/05/01 -
Price 1.13 1.15 1.34 0.92 1.28 0.00 2.32 -
P/RPS 0.18 0.23 0.29 0.28 0.43 0.00 0.53 -16.46%
P/EPS 4.65 4.35 6.10 6.48 8.09 0.00 6.61 -5.69%
EY 21.48 22.99 16.38 15.42 12.36 0.00 15.14 6.00%
DY 0.00 0.00 7.84 10.87 11.29 0.00 0.00 -
P/NAPS 0.46 0.50 0.63 0.46 0.68 0.00 1.16 -14.28%

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