[RKI] QoQ Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 94.06%
YoY- 24.0%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 205,403 770,596 595,038 429,339 217,973 710,000 530,451 -46.78%
PBT 24,060 92,213 73,008 61,527 31,335 88,453 69,208 -50.46%
Tax -2,967 -19,289 -9,891 -6,688 -3,071 -10,200 -5,230 -31.39%
NP 21,093 72,924 63,117 54,839 28,264 78,253 63,978 -52.17%
-
NP to SH 21,093 72,725 62,918 54,616 28,144 77,812 63,558 -51.96%
-
Tax Rate 12.33% 20.92% 13.55% 10.87% 9.80% 11.53% 7.56% -
Total Cost 184,310 697,672 531,921 374,500 189,709 631,747 466,473 -46.06%
-
Net Worth 514,227 485,065 468,540 495,758 479,232 408,271 389,802 20.22%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 514,227 485,065 468,540 495,758 479,232 408,271 389,802 20.22%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 10.27% 9.46% 10.61% 12.77% 12.97% 11.02% 12.06% -
ROE 4.10% 14.99% 13.43% 11.02% 5.87% 19.06% 16.31% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 211.30 792.73 612.13 441.67 224.23 730.40 545.69 -46.78%
EPS 21.70 74.81 64.73 56.18 28.95 80.05 65.38 -51.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.29 4.99 4.82 5.10 4.93 4.20 4.01 20.22%
Adjusted Per Share Value based on latest NOSH - 97,207
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 104.96 393.78 304.07 219.39 111.39 362.81 271.06 -46.78%
EPS 10.78 37.16 32.15 27.91 14.38 39.76 32.48 -51.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6277 2.4787 2.3943 2.5334 2.4489 2.0863 1.9919 20.22%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 4.69 5.28 5.39 7.39 6.95 5.85 6.34 -
P/RPS 2.22 0.67 0.88 1.67 3.10 0.80 1.16 53.96%
P/EPS 21.61 7.06 8.33 13.15 24.00 7.31 9.70 70.32%
EY 4.63 14.17 12.01 7.60 4.17 13.68 10.31 -41.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.06 1.12 1.45 1.41 1.39 1.58 -31.72%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 29/08/16 24/05/16 23/02/16 26/11/15 27/08/15 28/05/15 -
Price 4.88 5.10 5.73 6.83 7.32 7.45 6.43 -
P/RPS 2.31 0.64 0.94 1.55 3.26 1.02 1.18 56.29%
P/EPS 22.49 6.82 8.85 12.16 25.28 9.31 9.83 73.36%
EY 4.45 14.67 11.30 8.23 3.96 10.74 10.17 -42.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.02 1.19 1.34 1.48 1.77 1.60 -30.78%

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