[RKI] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 30.5%
YoY- 497.76%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 361,493 177,068 493,687 369,270 262,052 139,694 517,863 -21.25%
PBT 46,775 20,746 35,658 26,306 20,484 12,233 16,650 98.72%
Tax -4,646 -2,251 -3,612 -2,490 -2,437 -862 -1,897 81.39%
NP 42,129 18,495 32,046 23,816 18,047 11,371 14,753 100.89%
-
NP to SH 33,575 14,604 24,366 18,417 14,113 9,018 9,840 126.13%
-
Tax Rate 9.93% 10.85% 10.13% 9.47% 11.90% 7.05% 11.39% -
Total Cost 319,364 158,573 461,641 345,454 244,005 128,323 503,110 -26.07%
-
Net Worth 270,236 249,823 232,325 222,605 219,688 214,828 209,968 18.26%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 270,236 249,823 232,325 222,605 219,688 214,828 209,968 18.26%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.65% 10.45% 6.49% 6.45% 6.89% 8.14% 2.85% -
ROE 12.42% 5.85% 10.49% 8.27% 6.42% 4.20% 4.69% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 371.88 182.15 507.87 379.88 269.58 143.71 532.74 -21.25%
EPS 34.54 15.02 25.07 18.95 14.52 9.28 10.12 126.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.78 2.57 2.39 2.29 2.26 2.21 2.16 18.26%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 185.31 90.77 253.08 189.30 134.34 71.61 265.47 -21.25%
EPS 17.21 7.49 12.49 9.44 7.23 4.62 5.04 126.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3853 1.2807 1.191 1.1411 1.1262 1.1013 1.0764 18.26%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.08 1.10 0.95 0.85 0.70 0.60 0.58 -
P/RPS 0.56 0.60 0.19 0.22 0.26 0.42 0.11 195.05%
P/EPS 6.02 7.32 3.79 4.49 4.82 6.47 5.73 3.33%
EY 16.61 13.66 26.39 22.29 20.74 15.46 17.45 -3.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.43 0.40 0.37 0.31 0.27 0.27 97.23%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 02/12/13 29/08/13 23/05/13 28/02/13 27/11/12 29/08/12 -
Price 2.54 1.60 0.98 0.86 0.76 0.62 0.60 -
P/RPS 0.68 0.88 0.19 0.23 0.28 0.43 0.11 235.71%
P/EPS 7.35 10.65 3.91 4.54 5.23 6.68 5.93 15.34%
EY 13.60 9.39 25.58 22.03 19.10 14.96 16.87 -13.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.62 0.41 0.38 0.34 0.28 0.28 118.93%

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