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

Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 7.14%
YoY- 306.71%
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 531,061 493,687 512,442 514,848 529,112 517,863 485,909 6.09%
PBT 44,171 35,658 36,123 29,355 27,054 16,650 9,603 176.32%
Tax -5,001 -3,612 -3,224 -3,336 -2,369 -1,897 -1,244 152.61%
NP 39,170 32,046 32,899 26,019 24,685 14,753 8,359 179.76%
-
NP to SH 29,952 24,366 25,176 19,872 18,547 9,840 4,579 249.36%
-
Tax Rate 11.32% 10.13% 8.93% 11.36% 8.76% 11.39% 12.95% -
Total Cost 491,891 461,641 479,543 488,829 504,427 503,110 477,550 1.99%
-
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 7.38% 6.49% 6.42% 5.05% 4.67% 2.85% 1.72% -
ROE 11.99% 10.49% 11.31% 9.05% 8.63% 4.69% 2.29% -
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 546.32 507.87 527.16 529.64 544.31 532.74 499.87 6.09%
EPS 30.81 25.07 25.90 20.44 19.08 10.12 4.71 249.36%
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 271.38 252.28 261.86 263.09 270.38 264.63 248.30 6.09%
EPS 15.31 12.45 12.87 10.15 9.48 5.03 2.34 249.41%
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 0.20 0.19 0.16 0.13 0.11 0.11 0.13 33.23%
P/EPS 3.57 3.79 3.28 3.42 3.14 5.73 13.59 -58.94%
EY 28.01 26.39 30.47 29.20 31.80 17.45 7.36 143.55%
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 0.29 0.19 0.16 0.14 0.11 0.11 0.12 79.98%
P/EPS 5.19 3.91 3.32 3.72 3.25 5.93 12.31 -43.74%
EY 19.26 25.58 30.12 26.90 30.77 16.87 8.12 77.76%
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