[RKI] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -2.97%
YoY- 24.0%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 821,612 770,596 793,384 858,678 871,892 710,000 707,268 10.47%
PBT 96,240 92,213 97,344 123,054 125,340 88,453 92,277 2.83%
Tax -11,868 -19,289 -13,188 -13,376 -12,284 -10,200 -6,973 42.41%
NP 84,372 72,924 84,156 109,678 113,056 78,253 85,304 -0.72%
-
NP to SH 84,372 72,725 83,890 109,232 112,576 77,812 84,744 -0.29%
-
Tax Rate 12.33% 20.92% 13.55% 10.87% 9.80% 11.53% 7.56% -
Total Cost 737,240 697,672 709,228 749,000 758,836 631,747 621,964 11.96%
-
Net Worth 514,227 485,065 468,540 495,758 479,232 408,271 389,802 20.22%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 514,227 485,065 468,540 495,758 479,232 408,271 389,802 20.22%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 10.27% 9.46% 10.61% 12.77% 12.97% 11.02% 12.06% -
ROE 16.41% 14.99% 17.90% 22.03% 23.49% 19.06% 21.74% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 845.21 792.73 816.18 883.35 896.94 730.40 727.59 10.47%
EPS 86.80 74.81 86.31 112.36 115.80 80.05 87.17 -0.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.29 4.99 4.82 5.10 4.93 4.20 4.01 20.22%
Adjusted Per Share Value based on latest NOSH - 97,207
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 421.18 395.03 406.71 440.18 446.96 363.97 362.57 10.47%
EPS 43.25 37.28 43.00 56.00 57.71 39.89 43.44 -0.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6361 2.4866 2.4019 2.5414 2.4567 2.0929 1.9982 20.22%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 4.69 5.28 5.39 7.39 6.95 5.85 6.34 -
P/RPS 0.55 0.67 0.66 0.84 0.77 0.80 0.87 -26.27%
P/EPS 5.40 7.06 6.25 6.58 6.00 7.31 7.27 -17.93%
EY 18.51 14.17 16.01 15.21 16.66 13.68 13.75 21.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.06 1.12 1.45 1.41 1.39 1.58 -31.72%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 29/08/16 24/05/16 23/02/16 26/11/15 27/08/15 28/05/15 -
Price 4.88 5.10 5.73 6.83 7.32 7.45 6.43 -
P/RPS 0.58 0.64 0.70 0.77 0.82 1.02 0.88 -24.20%
P/EPS 5.62 6.82 6.64 6.08 6.32 9.31 7.38 -16.56%
EY 17.79 14.67 15.06 16.45 15.82 10.74 13.56 19.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.02 1.19 1.34 1.48 1.77 1.60 -30.78%

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