[RKI] QoQ 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- -15.53%
YoY- 530.4%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 184,425 177,068 124,417 107,218 122,358 139,694 143,172 18.33%
PBT 26,029 20,746 9,352 5,822 8,251 12,233 9,817 91.22%
Tax -2,395 -2,251 -1,122 -53 -1,575 -862 -734 119.51%
NP 23,634 18,495 8,230 5,769 6,676 11,371 9,083 88.84%
-
NP to SH 18,971 14,604 5,949 4,304 5,095 9,018 6,759 98.60%
-
Tax Rate 9.20% 10.85% 12.00% 0.91% 19.09% 7.05% 7.48% -
Total Cost 160,791 158,573 116,187 101,449 115,682 128,323 134,089 12.83%
-
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 12.81% 10.45% 6.61% 5.38% 5.46% 8.14% 6.34% -
ROE 7.02% 5.85% 2.56% 1.93% 2.32% 4.20% 3.22% -
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 189.72 182.15 127.99 110.30 125.87 143.71 147.28 18.33%
EPS 19.52 15.02 6.12 4.43 5.24 9.28 6.95 98.69%
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 94.54 90.77 63.78 54.96 62.72 71.61 73.39 18.33%
EPS 9.73 7.49 3.05 2.21 2.61 4.62 3.46 98.85%
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 1.10 0.60 0.74 0.77 0.56 0.42 0.39 99.25%
P/EPS 10.66 7.32 15.52 19.20 13.36 6.47 8.34 17.72%
EY 9.38 13.66 6.44 5.21 7.49 15.46 11.99 -15.05%
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 1.34 0.88 0.77 0.78 0.60 0.43 0.41 119.75%
P/EPS 13.01 10.65 16.01 19.42 14.50 6.68 8.63 31.37%
EY 7.68 9.39 6.24 5.15 6.90 14.96 11.59 -23.93%
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