[RKI] QoQ TTM Result on 30-Jun-2014 [#4]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 5.23%
YoY- 125.76%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 673,210 654,353 649,701 651,025 632,683 593,128 531,061 17.14%
PBT 79,491 73,028 69,607 71,867 70,936 61,949 44,171 48.00%
Tax -6,882 -6,527 -6,975 -7,534 -7,004 -5,821 -5,001 23.74%
NP 72,609 66,501 62,632 64,333 63,932 56,128 39,170 50.95%
-
NP to SH 72,239 65,479 57,052 55,008 52,276 43,828 29,952 79.94%
-
Tax Rate 8.66% 8.94% 10.02% 10.48% 9.87% 9.40% 11.32% -
Total Cost 600,601 587,852 587,069 586,692 568,751 537,000 491,891 14.25%
-
Net Worth 389,802 366,472 327,589 308,147 296,482 270,236 249,823 34.56%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 389,802 366,472 327,589 308,147 296,482 270,236 249,823 34.56%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.79% 10.16% 9.64% 9.88% 10.10% 9.46% 7.38% -
ROE 18.53% 17.87% 17.42% 17.85% 17.63% 16.22% 11.99% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 692.55 673.15 668.37 669.73 650.86 610.17 546.32 17.14%
EPS 74.31 67.36 58.69 56.59 53.78 45.09 30.81 79.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.01 3.77 3.37 3.17 3.05 2.78 2.57 34.56%
Adjusted Per Share Value based on latest NOSH - 97,207
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 344.01 334.38 332.00 332.68 323.30 303.09 271.38 17.14%
EPS 36.91 33.46 29.15 28.11 26.71 22.40 15.31 79.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9919 1.8727 1.674 1.5747 1.515 1.3809 1.2766 34.56%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 6.34 3.65 3.80 2.89 2.71 2.08 1.10 -
P/RPS 0.92 0.54 0.57 0.43 0.42 0.34 0.20 176.84%
P/EPS 8.53 5.42 6.47 5.11 5.04 4.61 3.57 78.82%
EY 11.72 18.45 15.44 19.58 19.84 21.68 28.01 -44.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.97 1.13 0.91 0.89 0.75 0.43 138.30%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 12/02/15 27/11/14 28/08/14 29/05/14 27/02/14 02/12/13 -
Price 6.43 5.01 3.66 3.60 3.12 2.54 1.60 -
P/RPS 0.93 0.74 0.55 0.54 0.48 0.42 0.29 117.61%
P/EPS 8.65 7.44 6.24 6.36 5.80 5.63 5.19 40.61%
EY 11.56 13.45 16.04 15.72 17.24 17.75 19.26 -28.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.33 1.09 1.14 1.02 0.91 0.62 88.25%

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