[RKI] QoQ TTM Result on 31-Dec-2016 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 8.41%
YoY- -19.44%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 797,409 786,034 777,595 756,025 758,026 770,596 774,587 1.95%
PBT 81,861 88,347 92,986 89,821 84,938 92,213 92,253 -7.65%
Tax -18,479 -19,282 -18,574 -18,646 -19,185 -19,289 -14,861 15.61%
NP 63,382 69,065 74,412 71,175 65,753 72,924 77,392 -12.45%
-
NP to SH 63,382 69,065 74,412 71,199 65,674 72,725 77,172 -12.28%
-
Tax Rate 22.57% 21.83% 19.98% 20.76% 22.59% 20.92% 16.11% -
Total Cost 734,027 716,969 703,183 684,850 692,273 697,672 697,195 3.48%
-
Net Worth 571,580 553,110 564,775 568,663 514,227 485,065 468,540 14.15%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 571,580 553,110 564,775 568,663 514,227 485,065 468,540 14.15%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 7.95% 8.79% 9.57% 9.41% 8.67% 9.46% 9.99% -
ROE 11.09% 12.49% 13.18% 12.52% 12.77% 14.99% 16.47% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 820.32 808.61 799.93 777.74 779.80 792.73 796.84 1.95%
EPS 65.20 71.05 76.55 73.24 67.56 74.81 79.39 -12.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.88 5.69 5.81 5.85 5.29 4.99 4.82 14.15%
Adjusted Per Share Value based on latest NOSH - 97,207
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 407.48 401.67 397.36 386.33 387.36 393.78 395.82 1.95%
EPS 32.39 35.29 38.02 36.38 33.56 37.16 39.44 -12.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9208 2.8264 2.886 2.9059 2.6277 2.4787 2.3943 14.15%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 4.66 5.20 5.46 4.90 4.69 5.28 5.39 -
P/RPS 0.57 0.64 0.68 0.63 0.60 0.67 0.68 -11.08%
P/EPS 7.15 7.32 7.13 6.69 6.94 7.06 6.79 3.50%
EY 13.99 13.66 14.02 14.95 14.41 14.17 14.73 -3.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.91 0.94 0.84 0.89 1.06 1.12 -20.74%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 29/08/17 30/05/17 21/02/17 29/11/16 29/08/16 24/05/16 -
Price 4.36 5.20 5.25 5.67 4.88 5.10 5.73 -
P/RPS 0.53 0.64 0.66 0.73 0.63 0.64 0.72 -18.45%
P/EPS 6.69 7.32 6.86 7.74 7.22 6.82 7.22 -4.95%
EY 14.95 13.66 14.58 12.92 13.84 14.67 13.85 5.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.91 0.90 0.97 0.92 1.02 1.19 -27.12%

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