[RKI] QoQ Quarter Result on 31-Mar-2014 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -32.78%
YoY- 196.28%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 189,077 175,744 142,759 146,773 184,425 177,068 124,417 32.08%
PBT 29,450 18,486 10,283 14,809 26,029 20,746 9,352 114.39%
Tax -1,947 -1,692 -1,652 -1,236 -2,395 -2,251 -1,122 44.26%
NP 27,503 16,794 8,631 13,573 23,634 18,495 8,230 123.03%
-
NP to SH 27,398 16,648 8,681 12,752 18,971 14,604 5,949 176.04%
-
Tax Rate 6.61% 9.15% 16.07% 8.35% 9.20% 10.85% 12.00% -
Total Cost 161,574 158,950 134,128 133,200 160,791 158,573 116,187 24.51%
-
Net Worth 366,472 327,589 308,147 296,482 270,236 249,823 232,325 35.39%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 366,472 327,589 308,147 296,482 270,236 249,823 232,325 35.39%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 14.55% 9.56% 6.05% 9.25% 12.81% 10.45% 6.61% -
ROE 7.48% 5.08% 2.82% 4.30% 7.02% 5.85% 2.56% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 194.51 180.79 146.86 150.99 189.72 182.15 127.99 32.08%
EPS 28.19 17.13 8.93 13.12 19.52 15.02 6.12 176.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.77 3.37 3.17 3.05 2.78 2.57 2.39 35.39%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 96.93 90.09 73.18 75.24 94.54 90.77 63.78 32.08%
EPS 14.05 8.53 4.45 6.54 9.73 7.49 3.05 176.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8786 1.6793 1.5797 1.5199 1.3853 1.2807 1.191 35.39%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.65 3.80 2.89 2.71 2.08 1.10 0.95 -
P/RPS 1.88 2.10 1.97 1.79 1.10 0.60 0.74 85.87%
P/EPS 12.95 22.19 32.36 20.66 10.66 7.32 15.52 -11.33%
EY 7.72 4.51 3.09 4.84 9.38 13.66 6.44 12.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.13 0.91 0.89 0.75 0.43 0.40 80.20%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 27/11/14 28/08/14 29/05/14 27/02/14 02/12/13 29/08/13 -
Price 5.01 3.66 3.60 3.12 2.54 1.60 0.98 -
P/RPS 2.58 2.02 2.45 2.07 1.34 0.88 0.77 123.42%
P/EPS 17.78 21.37 40.31 23.78 13.01 10.65 16.01 7.22%
EY 5.63 4.68 2.48 4.20 7.68 9.39 6.24 -6.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.09 1.14 1.02 0.91 0.62 0.41 118.66%

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