[RKI] QoQ 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- 145.49%
YoY- 61.94%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 142,759 146,773 184,425 177,068 124,417 107,218 122,358 10.85%
PBT 10,283 14,809 26,029 20,746 9,352 5,822 8,251 15.85%
Tax -1,652 -1,236 -2,395 -2,251 -1,122 -53 -1,575 3.24%
NP 8,631 13,573 23,634 18,495 8,230 5,769 6,676 18.73%
-
NP to SH 8,681 12,752 18,971 14,604 5,949 4,304 5,095 42.79%
-
Tax Rate 16.07% 8.35% 9.20% 10.85% 12.00% 0.91% 19.09% -
Total Cost 134,128 133,200 160,791 158,573 116,187 101,449 115,682 10.39%
-
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 6.05% 9.25% 12.81% 10.45% 6.61% 5.38% 5.46% -
ROE 2.82% 4.30% 7.02% 5.85% 2.56% 1.93% 2.32% -
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 146.86 150.99 189.72 182.15 127.99 110.30 125.87 10.86%
EPS 8.93 13.12 19.52 15.02 6.12 4.43 5.24 42.81%
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 72.95 75.00 94.24 90.48 63.58 54.79 62.53 10.85%
EPS 4.44 6.52 9.69 7.46 3.04 2.20 2.60 43.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5747 1.515 1.3809 1.2766 1.1872 1.1375 1.1226 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 1.97 1.79 1.10 0.60 0.74 0.77 0.56 131.83%
P/EPS 32.36 20.66 10.66 7.32 15.52 19.20 13.36 80.65%
EY 3.09 4.84 9.38 13.66 6.44 5.21 7.49 -44.67%
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 2.45 2.07 1.34 0.88 0.77 0.78 0.60 156.13%
P/EPS 40.31 23.78 13.01 10.65 16.01 19.42 14.50 98.08%
EY 2.48 4.20 7.68 9.39 6.24 5.15 6.90 -49.54%
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