[RKI] QoQ TTM Result on 31-Mar-2017 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 4.51%
YoY- -3.58%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 784,883 797,409 786,034 777,595 756,025 758,026 770,596 1.22%
PBT 56,236 81,861 88,347 92,986 89,821 84,938 92,213 -28.02%
Tax -17,169 -18,479 -19,282 -18,574 -18,646 -19,185 -19,289 -7.44%
NP 39,067 63,382 69,065 74,412 71,175 65,753 72,924 -33.96%
-
NP to SH 39,067 63,382 69,065 74,412 71,199 65,674 72,725 -33.84%
-
Tax Rate 30.53% 22.57% 21.83% 19.98% 20.76% 22.59% 20.92% -
Total Cost 745,816 734,027 716,969 703,183 684,850 692,273 697,672 4.53%
-
Net Worth 570,608 571,580 553,110 564,775 568,663 514,227 485,065 11.40%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 570,608 571,580 553,110 564,775 568,663 514,227 485,065 11.40%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.98% 7.95% 8.79% 9.57% 9.41% 8.67% 9.46% -
ROE 6.85% 11.09% 12.49% 13.18% 12.52% 12.77% 14.99% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 807.43 820.32 808.61 799.93 777.74 779.80 792.73 1.22%
EPS 40.19 65.20 71.05 76.55 73.24 67.56 74.81 -33.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.87 5.88 5.69 5.81 5.85 5.29 4.99 11.40%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 401.08 407.48 401.67 397.36 386.33 387.36 393.78 1.22%
EPS 19.96 32.39 35.29 38.02 36.38 33.56 37.16 -33.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9158 2.9208 2.8264 2.886 2.9059 2.6277 2.4787 11.40%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 4.37 4.66 5.20 5.46 4.90 4.69 5.28 -
P/RPS 0.54 0.57 0.64 0.68 0.63 0.60 0.67 -13.36%
P/EPS 10.87 7.15 7.32 7.13 6.69 6.94 7.06 33.23%
EY 9.20 13.99 13.66 14.02 14.95 14.41 14.17 -24.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.79 0.91 0.94 0.84 0.89 1.06 -21.25%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 28/11/17 29/08/17 30/05/17 21/02/17 29/11/16 29/08/16 -
Price 4.05 4.36 5.20 5.25 5.67 4.88 5.10 -
P/RPS 0.50 0.53 0.64 0.66 0.73 0.63 0.64 -15.13%
P/EPS 10.08 6.69 7.32 6.86 7.74 7.22 6.82 29.66%
EY 9.92 14.95 13.66 14.58 12.92 13.84 14.67 -22.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.74 0.91 0.90 0.97 0.92 1.02 -22.88%

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