[RKI] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -13.0%
YoY- 497.76%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 722,986 708,272 493,687 492,360 524,104 558,776 517,863 24.83%
PBT 93,550 82,984 35,658 35,074 40,968 48,932 16,650 215.05%
Tax -9,292 -9,004 -3,612 -3,320 -4,874 -3,448 -1,897 187.58%
NP 84,258 73,980 32,046 31,754 36,094 45,484 14,753 218.49%
-
NP to SH 67,150 58,416 24,366 24,556 28,226 36,072 9,840 258.52%
-
Tax Rate 9.93% 10.85% 10.13% 9.47% 11.90% 7.05% 11.39% -
Total Cost 638,728 634,292 461,641 460,605 488,010 513,292 503,110 17.19%
-
Net Worth 270,236 249,823 232,325 222,605 219,688 214,828 209,968 18.26%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 270,236 249,823 232,325 222,605 219,688 214,828 209,968 18.26%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.65% 10.45% 6.49% 6.45% 6.89% 8.14% 2.85% -
ROE 24.85% 23.38% 10.49% 11.03% 12.85% 16.79% 4.69% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 743.76 728.62 507.87 506.50 539.16 574.83 532.74 24.83%
EPS 69.08 60.08 25.07 25.27 29.04 37.12 10.12 258.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.78 2.57 2.39 2.29 2.26 2.21 2.16 18.26%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 370.62 363.08 253.08 252.40 268.67 286.45 265.47 24.83%
EPS 34.42 29.95 12.49 12.59 14.47 18.49 5.04 258.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3853 1.2807 1.191 1.1411 1.1262 1.1013 1.0764 18.26%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.08 1.10 0.95 0.85 0.70 0.60 0.58 -
P/RPS 0.28 0.15 0.19 0.17 0.13 0.10 0.11 86.11%
P/EPS 3.01 1.83 3.79 3.36 2.41 1.62 5.73 -34.81%
EY 33.21 54.63 26.39 29.72 41.48 61.85 17.45 53.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.43 0.40 0.37 0.31 0.27 0.27 97.23%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 02/12/13 29/08/13 23/05/13 28/02/13 27/11/12 29/08/12 -
Price 2.54 1.60 0.98 0.86 0.76 0.62 0.60 -
P/RPS 0.34 0.22 0.19 0.17 0.14 0.11 0.11 111.75%
P/EPS 3.68 2.66 3.91 3.40 2.62 1.67 5.93 -27.18%
EY 27.20 37.56 25.58 29.37 38.21 59.85 16.87 37.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.62 0.41 0.38 0.34 0.28 0.28 118.93%

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