[RKI] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -21.75%
YoY- 245.82%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 858,678 729,642 722,986 524,104 530,134 581,812 524,062 8.57%
PBT 123,054 95,872 93,550 40,968 15,558 36,338 60,040 12.69%
Tax -13,376 -7,278 -9,292 -4,874 -1,996 -3,228 -3,402 25.61%
NP 109,678 88,594 84,258 36,094 13,562 33,110 56,638 11.63%
-
NP to SH 109,232 88,092 67,150 28,226 8,162 23,548 45,140 15.86%
-
Tax Rate 10.87% 7.59% 9.93% 11.90% 12.83% 8.88% 5.67% -
Total Cost 749,000 641,048 638,728 488,010 516,572 548,702 467,424 8.17%
-
Net Worth 495,758 366,472 270,236 219,688 204,135 193,704 191,582 17.16%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - 3,888 -
Div Payout % - - - - - - 8.61% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 495,758 366,472 270,236 219,688 204,135 193,704 191,582 17.16%
NOSH 97,207 97,207 97,207 97,207 97,207 64,799 64,800 6.98%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 12.77% 12.14% 11.65% 6.89% 2.56% 5.69% 10.81% -
ROE 22.03% 24.04% 24.85% 12.85% 4.00% 12.16% 23.56% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 883.35 750.60 743.76 539.16 545.36 897.87 808.73 1.48%
EPS 112.36 90.62 69.08 29.04 8.40 36.34 69.66 8.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 5.10 3.77 2.78 2.26 2.10 2.9893 2.9565 9.50%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 440.18 374.04 370.62 268.67 271.76 298.25 268.65 8.57%
EPS 56.00 45.16 34.42 14.47 4.18 12.07 23.14 15.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.99 -
NAPS 2.5414 1.8786 1.3853 1.1262 1.0465 0.993 0.9821 17.16%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 7.39 3.65 2.08 0.70 0.61 1.12 1.12 -
P/RPS 0.84 0.49 0.28 0.13 0.11 0.12 0.14 34.78%
P/EPS 6.58 4.03 3.01 2.41 7.26 3.08 1.61 26.43%
EY 15.21 24.83 33.21 41.48 13.76 32.45 62.20 -20.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.36 -
P/NAPS 1.45 0.97 0.75 0.31 0.29 0.37 0.38 24.99%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 12/02/15 27/02/14 28/02/13 24/02/12 23/02/11 24/02/10 -
Price 6.83 5.01 2.54 0.76 0.63 1.15 1.45 -
P/RPS 0.77 0.67 0.34 0.14 0.12 0.13 0.18 27.39%
P/EPS 6.08 5.53 3.68 2.62 7.50 3.16 2.08 19.56%
EY 16.45 18.09 27.20 38.21 13.33 31.60 48.04 -16.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.14 -
P/NAPS 1.34 1.33 0.91 0.34 0.30 0.38 0.49 18.24%

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