[RKI] QoQ Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -0.77%
YoY- 147.62%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 677,688 722,986 708,272 493,687 492,360 524,104 558,776 13.73%
PBT 82,112 93,550 82,984 35,658 35,074 40,968 48,932 41.25%
Tax -7,842 -9,292 -9,004 -3,612 -3,320 -4,874 -3,448 73.03%
NP 74,269 84,258 73,980 32,046 31,754 36,094 45,484 38.70%
-
NP to SH 61,769 67,150 58,416 24,366 24,556 28,226 36,072 43.17%
-
Tax Rate 9.55% 9.93% 10.85% 10.13% 9.47% 11.90% 7.05% -
Total Cost 603,418 638,728 634,292 461,641 460,605 488,010 513,292 11.39%
-
Net Worth 296,482 270,236 249,823 232,325 222,605 219,688 214,828 23.98%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 296,482 270,236 249,823 232,325 222,605 219,688 214,828 23.98%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.96% 11.65% 10.45% 6.49% 6.45% 6.89% 8.14% -
ROE 20.83% 24.85% 23.38% 10.49% 11.03% 12.85% 16.79% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 697.16 743.76 728.62 507.87 506.50 539.16 574.83 13.73%
EPS 63.55 69.08 60.08 25.07 25.27 29.04 37.12 43.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.05 2.78 2.57 2.39 2.29 2.26 2.21 23.98%
Adjusted Per Share Value based on latest NOSH - 97,207
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 346.30 369.45 361.93 252.28 251.60 267.82 285.54 13.73%
EPS 31.56 34.31 29.85 12.45 12.55 14.42 18.43 43.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.515 1.3809 1.2766 1.1872 1.1375 1.1226 1.0978 23.97%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.71 2.08 1.10 0.95 0.85 0.70 0.60 -
P/RPS 0.39 0.28 0.15 0.19 0.17 0.13 0.10 147.97%
P/EPS 4.26 3.01 1.83 3.79 3.36 2.41 1.62 90.62%
EY 23.45 33.21 54.63 26.39 29.72 41.48 61.85 -47.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.75 0.43 0.40 0.37 0.31 0.27 121.64%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 02/12/13 29/08/13 23/05/13 28/02/13 27/11/12 -
Price 3.12 2.54 1.60 0.98 0.86 0.76 0.62 -
P/RPS 0.45 0.34 0.22 0.19 0.17 0.14 0.11 156.00%
P/EPS 4.91 3.68 2.66 3.91 3.40 2.62 1.67 105.36%
EY 20.37 27.20 37.56 25.58 29.37 38.21 59.85 -51.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.91 0.62 0.41 0.38 0.34 0.28 136.93%

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