[RKI] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
02-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 139.74%
YoY- 61.94%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 651,025 677,688 722,986 708,272 493,687 492,360 524,104 15.60%
PBT 71,867 82,112 93,550 82,984 35,658 35,074 40,968 45.60%
Tax -7,534 -7,842 -9,292 -9,004 -3,612 -3,320 -4,874 33.79%
NP 64,333 74,269 84,258 73,980 32,046 31,754 36,094 47.16%
-
NP to SH 55,008 61,769 67,150 58,416 24,366 24,556 28,226 56.21%
-
Tax Rate 10.48% 9.55% 9.93% 10.85% 10.13% 9.47% 11.90% -
Total Cost 586,692 603,418 638,728 634,292 461,641 460,605 488,010 13.10%
-
Net Worth 308,147 296,482 270,236 249,823 232,325 222,605 219,688 25.38%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 308,147 296,482 270,236 249,823 232,325 222,605 219,688 25.38%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.88% 10.96% 11.65% 10.45% 6.49% 6.45% 6.89% -
ROE 17.85% 20.83% 24.85% 23.38% 10.49% 11.03% 12.85% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 669.73 697.16 743.76 728.62 507.87 506.50 539.16 15.60%
EPS 56.59 63.55 69.08 60.08 25.07 25.27 29.04 56.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.17 3.05 2.78 2.57 2.39 2.29 2.26 25.38%
Adjusted Per Share Value based on latest NOSH - 97,207
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 332.68 346.30 369.45 361.93 252.28 251.60 267.82 15.60%
EPS 28.11 31.56 34.31 29.85 12.45 12.55 14.42 56.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5747 1.515 1.3809 1.2766 1.1872 1.1375 1.1226 25.38%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.89 2.71 2.08 1.10 0.95 0.85 0.70 -
P/RPS 0.43 0.39 0.28 0.15 0.19 0.17 0.13 122.48%
P/EPS 5.11 4.26 3.01 1.83 3.79 3.36 2.41 65.27%
EY 19.58 23.45 33.21 54.63 26.39 29.72 41.48 -39.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.89 0.75 0.43 0.40 0.37 0.31 105.42%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 02/12/13 29/08/13 23/05/13 28/02/13 -
Price 3.60 3.12 2.54 1.60 0.98 0.86 0.76 -
P/RPS 0.54 0.45 0.34 0.22 0.19 0.17 0.14 146.55%
P/EPS 6.36 4.91 3.68 2.66 3.91 3.40 2.62 80.91%
EY 15.72 20.37 27.20 37.56 25.58 29.37 38.21 -44.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.02 0.91 0.62 0.41 0.38 0.34 124.51%

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