[RKI] QoQ Quarter Result on 31-Dec-2012 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -43.5%
YoY- 35.15%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 177,068 124,417 107,218 122,358 139,694 143,172 109,624 37.62%
PBT 20,746 9,352 5,822 8,251 12,233 9,817 -946 -
Tax -2,251 -1,122 -53 -1,575 -862 -734 -165 470.03%
NP 18,495 8,230 5,769 6,676 11,371 9,083 -1,111 -
-
NP to SH 14,604 5,949 4,304 5,095 9,018 6,759 -1,000 -
-
Tax Rate 10.85% 12.00% 0.91% 19.09% 7.05% 7.48% - -
Total Cost 158,573 116,187 101,449 115,682 128,323 134,089 110,735 27.01%
-
Net Worth 249,823 232,325 222,605 219,688 214,828 209,968 200,247 15.87%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 249,823 232,325 222,605 219,688 214,828 209,968 200,247 15.87%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.45% 6.61% 5.38% 5.46% 8.14% 6.34% -1.01% -
ROE 5.85% 2.56% 1.93% 2.32% 4.20% 3.22% -0.50% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 182.15 127.99 110.30 125.87 143.71 147.28 112.77 37.62%
EPS 15.02 6.12 4.43 5.24 9.28 6.95 -1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.57 2.39 2.29 2.26 2.21 2.16 2.06 15.87%
Adjusted Per Share Value based on latest NOSH - 97,207
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 90.48 63.58 54.79 62.53 71.38 73.16 56.02 37.61%
EPS 7.46 3.04 2.20 2.60 4.61 3.45 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2766 1.1872 1.1375 1.1226 1.0978 1.0729 1.0233 15.87%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.10 0.95 0.85 0.70 0.60 0.58 0.64 -
P/RPS 0.60 0.74 0.77 0.56 0.42 0.39 0.57 3.47%
P/EPS 7.32 15.52 19.20 13.36 6.47 8.34 -62.21 -
EY 13.66 6.44 5.21 7.49 15.46 11.99 -1.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.37 0.31 0.27 0.27 0.31 24.35%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 02/12/13 29/08/13 23/05/13 28/02/13 27/11/12 29/08/12 30/05/12 -
Price 1.60 0.98 0.86 0.76 0.62 0.60 0.58 -
P/RPS 0.88 0.77 0.78 0.60 0.43 0.41 0.51 43.81%
P/EPS 10.65 16.01 19.42 14.50 6.68 8.63 -56.38 -
EY 9.39 6.24 5.15 6.90 14.96 11.59 -1.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.41 0.38 0.34 0.28 0.28 0.28 69.80%

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