[RKI] QoQ Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -8.01%
YoY- 151.54%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 729,642 702,976 651,025 677,688 722,986 708,272 493,687 29.65%
PBT 95,872 73,944 71,867 82,112 93,550 82,984 35,658 93.00%
Tax -7,278 -6,768 -7,534 -7,842 -9,292 -9,004 -3,612 59.32%
NP 88,594 67,176 64,333 74,269 84,258 73,980 32,046 96.61%
-
NP to SH 88,092 66,592 55,008 61,769 67,150 58,416 24,366 135.00%
-
Tax Rate 7.59% 9.15% 10.48% 9.55% 9.93% 10.85% 10.13% -
Total Cost 641,048 635,800 586,692 603,418 638,728 634,292 461,641 24.39%
-
Net Worth 366,472 327,589 308,147 296,482 270,236 249,823 232,325 35.39%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 366,472 327,589 308,147 296,482 270,236 249,823 232,325 35.39%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 12.14% 9.56% 9.88% 10.96% 11.65% 10.45% 6.49% -
ROE 24.04% 20.33% 17.85% 20.83% 24.85% 23.38% 10.49% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 750.60 723.17 669.73 697.16 743.76 728.62 507.87 29.65%
EPS 90.62 68.52 56.59 63.55 69.08 60.08 25.07 134.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.77 3.37 3.17 3.05 2.78 2.57 2.39 35.39%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 374.04 360.37 333.73 347.40 370.62 363.08 253.08 29.65%
EPS 45.16 34.14 28.20 31.66 34.42 29.95 12.49 135.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8786 1.6793 1.5797 1.5199 1.3853 1.2807 1.191 35.39%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.65 3.80 2.89 2.71 2.08 1.10 0.95 -
P/RPS 0.49 0.53 0.43 0.39 0.28 0.15 0.19 87.73%
P/EPS 4.03 5.55 5.11 4.26 3.01 1.83 3.79 4.16%
EY 24.83 18.03 19.58 23.45 33.21 54.63 26.39 -3.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.13 0.91 0.89 0.75 0.43 0.40 80.20%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 27/11/14 28/08/14 29/05/14 27/02/14 02/12/13 29/08/13 -
Price 5.01 3.66 3.60 3.12 2.54 1.60 0.98 -
P/RPS 0.67 0.51 0.54 0.45 0.34 0.22 0.19 131.14%
P/EPS 5.53 5.34 6.36 4.91 3.68 2.66 3.91 25.91%
EY 18.09 18.72 15.72 20.37 27.20 37.56 25.58 -20.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.09 1.14 1.02 0.91 0.62 0.41 118.66%

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