[RKI] YoY Annualized Quarter 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- 139.74%
YoY- 61.94%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 821,612 871,892 702,976 708,272 558,776 513,780 588,680 5.70%
PBT 96,240 125,340 73,944 82,984 48,932 7,316 40,100 15.69%
Tax -11,868 -12,284 -6,768 -9,004 -3,448 -1,560 -3,844 20.64%
NP 84,372 113,056 67,176 73,980 45,484 5,756 36,256 15.10%
-
NP to SH 84,372 112,576 66,592 58,416 36,072 1,244 27,048 20.85%
-
Tax Rate 12.33% 9.80% 9.15% 10.85% 7.05% 21.32% 9.59% -
Total Cost 737,240 758,836 635,800 634,292 513,292 508,024 552,424 4.92%
-
Net Worth 514,227 479,232 327,589 249,823 214,828 201,178 191,054 17.92%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 514,227 479,232 327,589 249,823 214,828 201,178 191,054 17.92%
NOSH 97,207 97,207 97,207 97,207 97,207 97,187 64,832 6.97%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 10.27% 12.97% 9.56% 10.45% 8.14% 1.12% 6.16% -
ROE 16.41% 23.49% 20.33% 23.38% 16.79% 0.62% 14.16% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 845.21 896.94 723.17 728.62 574.83 528.65 908.01 -1.18%
EPS 86.80 115.80 68.52 60.08 37.12 1.28 41.72 12.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.29 4.93 3.37 2.57 2.21 2.07 2.9469 10.23%
Adjusted Per Share Value based on latest NOSH - 97,207
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 421.18 446.96 360.37 363.08 286.45 263.38 301.78 5.70%
EPS 43.25 57.71 34.14 29.95 18.49 0.64 13.87 20.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6361 2.4567 1.6793 1.2807 1.1013 1.0313 0.9794 17.92%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 4.69 6.95 3.80 1.10 0.60 0.69 1.07 -
P/RPS 0.55 0.77 0.53 0.15 0.10 0.13 0.12 28.85%
P/EPS 5.40 6.00 5.55 1.83 1.62 53.91 2.56 13.23%
EY 18.51 16.66 18.03 54.63 61.85 1.86 38.99 -11.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.41 1.13 0.43 0.27 0.33 0.36 16.26%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 27/11/14 02/12/13 27/11/12 29/11/11 24/11/10 -
Price 4.88 7.32 3.66 1.60 0.62 0.65 1.09 -
P/RPS 0.58 0.82 0.51 0.22 0.11 0.12 0.12 29.99%
P/EPS 5.62 6.32 5.34 2.66 1.67 50.78 2.61 13.62%
EY 17.79 15.82 18.72 37.56 59.85 1.97 38.28 -11.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.48 1.09 0.62 0.28 0.31 0.37 16.37%

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