[RKI] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -63.83%
YoY- 69.05%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 770,596 595,038 429,339 217,973 710,000 530,451 364,821 64.70%
PBT 92,213 73,008 61,527 31,335 88,453 69,208 47,936 54.73%
Tax -19,289 -9,891 -6,688 -3,071 -10,200 -5,230 -3,639 204.31%
NP 72,924 63,117 54,839 28,264 78,253 63,978 44,297 39.46%
-
NP to SH 72,725 62,918 54,616 28,144 77,812 63,558 44,046 39.73%
-
Tax Rate 20.92% 13.55% 10.87% 9.80% 11.53% 7.56% 7.59% -
Total Cost 697,672 531,921 374,500 189,709 631,747 466,473 320,524 68.03%
-
Net Worth 485,065 468,540 495,758 479,232 408,271 389,802 366,472 20.57%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 485,065 468,540 495,758 479,232 408,271 389,802 366,472 20.57%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 9.46% 10.61% 12.77% 12.97% 11.02% 12.06% 12.14% -
ROE 14.99% 13.43% 11.02% 5.87% 19.06% 16.31% 12.02% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 792.73 612.13 441.67 224.23 730.40 545.69 375.30 64.70%
EPS 74.81 64.73 56.18 28.95 80.05 65.38 45.31 39.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.99 4.82 5.10 4.93 4.20 4.01 3.77 20.57%
Adjusted Per Share Value based on latest NOSH - 97,207
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 395.03 305.03 220.09 111.74 363.97 271.93 187.02 64.69%
EPS 37.28 32.25 28.00 14.43 39.89 32.58 22.58 39.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4866 2.4019 2.5414 2.4567 2.0929 1.9982 1.8786 20.57%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 5.28 5.39 7.39 6.95 5.85 6.34 3.65 -
P/RPS 0.67 0.88 1.67 3.10 0.80 1.16 0.97 -21.87%
P/EPS 7.06 8.33 13.15 24.00 7.31 9.70 8.06 -8.45%
EY 14.17 12.01 7.60 4.17 13.68 10.31 12.41 9.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.12 1.45 1.41 1.39 1.58 0.97 6.09%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 24/05/16 23/02/16 26/11/15 27/08/15 28/05/15 12/02/15 -
Price 5.10 5.73 6.83 7.32 7.45 6.43 5.01 -
P/RPS 0.64 0.94 1.55 3.26 1.02 1.18 1.33 -38.62%
P/EPS 6.82 8.85 12.16 25.28 9.31 9.83 11.06 -27.57%
EY 14.67 11.30 8.23 3.96 10.74 10.17 9.04 38.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.19 1.34 1.48 1.77 1.60 1.33 -16.22%

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