[RKI] QoQ Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 16.02%
YoY- -25.05%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 786,034 802,716 829,536 821,612 770,596 793,384 858,678 -5.72%
PBT 88,347 98,374 118,270 96,240 92,213 97,344 123,054 -19.83%
Tax -19,282 -12,234 -12,090 -11,868 -19,289 -13,188 -13,376 27.63%
NP 69,065 86,140 106,180 84,372 72,924 84,156 109,678 -26.55%
-
NP to SH 69,065 86,140 106,180 84,372 72,725 83,890 109,232 -26.35%
-
Tax Rate 21.83% 12.44% 10.22% 12.33% 20.92% 13.55% 10.87% -
Total Cost 716,969 716,576 723,356 737,240 697,672 709,228 749,000 -2.87%
-
Net Worth 553,110 564,775 568,663 514,227 485,065 468,540 495,758 7.57%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 553,110 564,775 568,663 514,227 485,065 468,540 495,758 7.57%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 8.79% 10.73% 12.80% 10.27% 9.46% 10.61% 12.77% -
ROE 12.49% 15.25% 18.67% 16.41% 14.99% 17.90% 22.03% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 808.61 825.78 853.37 845.21 792.73 816.18 883.35 -5.72%
EPS 71.05 88.61 109.24 86.80 74.81 86.31 112.36 -26.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.69 5.81 5.85 5.29 4.99 4.82 5.10 7.57%
Adjusted Per Share Value based on latest NOSH - 97,207
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 402.94 411.50 425.24 421.18 395.03 406.71 440.18 -5.72%
EPS 35.40 44.16 54.43 43.25 37.28 43.00 56.00 -26.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8354 2.8952 2.9151 2.6361 2.4866 2.4019 2.5414 7.57%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 5.20 5.46 4.90 4.69 5.28 5.39 7.39 -
P/RPS 0.64 0.66 0.57 0.55 0.67 0.66 0.84 -16.59%
P/EPS 7.32 6.16 4.49 5.40 7.06 6.25 6.58 7.37%
EY 13.66 16.23 22.29 18.51 14.17 16.01 15.21 -6.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.94 0.84 0.89 1.06 1.12 1.45 -26.71%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 21/02/17 29/11/16 29/08/16 24/05/16 23/02/16 -
Price 5.20 5.25 5.67 4.88 5.10 5.73 6.83 -
P/RPS 0.64 0.64 0.66 0.58 0.64 0.70 0.77 -11.60%
P/EPS 7.32 5.92 5.19 5.62 6.82 6.64 6.08 13.18%
EY 13.66 16.88 19.26 17.79 14.67 15.06 16.45 -11.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.90 0.97 0.92 1.02 1.19 1.34 -22.75%

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