[RKI] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -3.8%
YoY- 37.19%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 858,678 871,892 710,000 707,268 729,642 702,976 651,025 20.20%
PBT 123,054 125,340 88,453 92,277 95,872 73,944 71,867 42.98%
Tax -13,376 -12,284 -10,200 -6,973 -7,278 -6,768 -7,534 46.46%
NP 109,678 113,056 78,253 85,304 88,594 67,176 64,333 42.57%
-
NP to SH 109,232 112,576 77,812 84,744 88,092 66,592 55,008 57.78%
-
Tax Rate 10.87% 9.80% 11.53% 7.56% 7.59% 9.15% 10.48% -
Total Cost 749,000 758,836 631,747 621,964 641,048 635,800 586,692 17.63%
-
Net Worth 495,758 479,232 408,271 389,802 366,472 327,589 308,147 37.18%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 495,758 479,232 408,271 389,802 366,472 327,589 308,147 37.18%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 12.77% 12.97% 11.02% 12.06% 12.14% 9.56% 9.88% -
ROE 22.03% 23.49% 19.06% 21.74% 24.04% 20.33% 17.85% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 883.35 896.94 730.40 727.59 750.60 723.17 669.73 20.20%
EPS 112.36 115.80 80.05 87.17 90.62 68.52 56.59 57.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.10 4.93 4.20 4.01 3.77 3.37 3.17 37.18%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 440.18 446.96 363.97 362.57 374.04 360.37 333.73 20.20%
EPS 56.00 57.71 39.89 43.44 45.16 34.14 28.20 57.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5414 2.4567 2.0929 1.9982 1.8786 1.6793 1.5797 37.17%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 7.39 6.95 5.85 6.34 3.65 3.80 2.89 -
P/RPS 0.84 0.77 0.80 0.87 0.49 0.53 0.43 56.07%
P/EPS 6.58 6.00 7.31 7.27 4.03 5.55 5.11 18.30%
EY 15.21 16.66 13.68 13.75 24.83 18.03 19.58 -15.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.41 1.39 1.58 0.97 1.13 0.91 36.30%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 26/11/15 27/08/15 28/05/15 12/02/15 27/11/14 28/08/14 -
Price 6.83 7.32 7.45 6.43 5.01 3.66 3.60 -
P/RPS 0.77 0.82 1.02 0.88 0.67 0.51 0.54 26.60%
P/EPS 6.08 6.32 9.31 7.38 5.53 5.34 6.36 -2.94%
EY 16.45 15.82 10.74 13.56 18.09 18.72 15.72 3.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.48 1.77 1.60 1.33 1.09 1.14 11.34%

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