[RKI] QoQ TTM 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- 22.93%
YoY- 61.49%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 651,025 632,683 593,128 531,061 493,687 512,442 514,848 16.98%
PBT 71,867 70,936 61,949 44,171 35,658 36,123 29,355 81.94%
Tax -7,534 -7,004 -5,821 -5,001 -3,612 -3,224 -3,336 72.39%
NP 64,333 63,932 56,128 39,170 32,046 32,899 26,019 83.15%
-
NP to SH 55,008 52,276 43,828 29,952 24,366 25,176 19,872 97.51%
-
Tax Rate 10.48% 9.87% 9.40% 11.32% 10.13% 8.93% 11.36% -
Total Cost 586,692 568,751 537,000 491,891 461,641 479,543 488,829 12.97%
-
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 9.88% 10.10% 9.46% 7.38% 6.49% 6.42% 5.05% -
ROE 17.85% 17.63% 16.22% 11.99% 10.49% 11.31% 9.05% -
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 669.73 650.86 610.17 546.32 507.87 527.16 529.64 16.98%
EPS 56.59 53.78 45.09 30.81 25.07 25.90 20.44 97.53%
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 333.73 324.33 304.06 272.24 253.08 262.69 263.93 16.98%
EPS 28.20 26.80 22.47 15.35 12.49 12.91 10.19 97.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5797 1.5199 1.3853 1.2807 1.191 1.1411 1.1262 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 0.43 0.42 0.34 0.20 0.19 0.16 0.13 122.48%
P/EPS 5.11 5.04 4.61 3.57 3.79 3.28 3.42 30.79%
EY 19.58 19.84 21.68 28.01 26.39 30.47 29.20 -23.44%
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 0.54 0.48 0.42 0.29 0.19 0.16 0.14 146.55%
P/EPS 6.36 5.80 5.63 5.19 3.91 3.32 3.72 43.12%
EY 15.72 17.24 17.75 19.26 25.58 30.12 26.90 -30.17%
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