[RKI] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
02-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -40.06%
YoY- 61.94%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 651,025 508,266 361,493 177,068 493,687 369,270 262,052 83.73%
PBT 71,867 61,584 46,775 20,746 35,658 26,306 20,484 131.42%
Tax -7,534 -5,882 -4,646 -2,251 -3,612 -2,490 -2,437 112.65%
NP 64,333 55,702 42,129 18,495 32,046 23,816 18,047 133.90%
-
NP to SH 55,008 46,327 33,575 14,604 24,366 18,417 14,113 148.28%
-
Tax Rate 10.48% 9.55% 9.93% 10.85% 10.13% 9.47% 11.90% -
Total Cost 586,692 452,564 319,364 158,573 461,641 345,454 244,005 79.76%
-
Net Worth 308,147 296,482 270,236 249,823 232,325 222,605 219,688 25.38%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 308,147 296,482 270,236 249,823 232,325 222,605 219,688 25.38%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.88% 10.96% 11.65% 10.45% 6.49% 6.45% 6.89% -
ROE 17.85% 15.63% 12.42% 5.85% 10.49% 8.27% 6.42% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 669.73 522.87 371.88 182.15 507.87 379.88 269.58 83.73%
EPS 56.59 47.66 34.54 15.02 25.07 18.95 14.52 148.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.17 3.05 2.78 2.57 2.39 2.29 2.26 25.38%
Adjusted Per Share Value based on latest NOSH - 97,207
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 333.73 260.55 185.31 90.77 253.08 189.30 134.34 83.73%
EPS 28.20 23.75 17.21 7.49 12.49 9.44 7.23 148.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5797 1.5199 1.3853 1.2807 1.191 1.1411 1.1262 25.38%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.89 2.71 2.08 1.10 0.95 0.85 0.70 -
P/RPS 0.43 0.52 0.56 0.60 0.19 0.22 0.26 39.97%
P/EPS 5.11 5.69 6.02 7.32 3.79 4.49 4.82 3.98%
EY 19.58 17.59 16.61 13.66 26.39 22.29 20.74 -3.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.89 0.75 0.43 0.40 0.37 0.31 105.42%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 02/12/13 29/08/13 23/05/13 28/02/13 -
Price 3.60 3.12 2.54 1.60 0.98 0.86 0.76 -
P/RPS 0.54 0.60 0.68 0.88 0.19 0.23 0.28 55.12%
P/EPS 6.36 6.55 7.35 10.65 3.91 4.54 5.23 13.97%
EY 15.72 15.27 13.60 9.39 25.58 22.03 19.10 -12.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.02 0.91 0.62 0.41 0.38 0.34 124.51%

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