[RKI] YoY Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 32.29%
YoY- 31.19%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 827,234 829,536 858,678 729,642 722,986 524,104 530,134 7.69%
PBT 54,048 118,270 123,054 95,872 93,550 40,968 15,558 23.04%
Tax -7,864 -12,090 -13,376 -7,278 -9,292 -4,874 -1,996 25.64%
NP 46,184 106,180 109,678 88,594 84,258 36,094 13,562 22.63%
-
NP to SH 46,184 106,180 109,232 88,092 67,150 28,226 8,162 33.45%
-
Tax Rate 14.55% 10.22% 10.87% 7.59% 9.93% 11.90% 12.83% -
Total Cost 781,050 723,356 749,000 641,048 638,728 488,010 516,572 7.12%
-
Net Worth 570,608 568,663 495,758 366,472 270,236 219,688 204,135 18.66%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 570,608 568,663 495,758 366,472 270,236 219,688 204,135 18.66%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 5.58% 12.80% 12.77% 12.14% 11.65% 6.89% 2.56% -
ROE 8.09% 18.67% 22.03% 24.04% 24.85% 12.85% 4.00% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 851.00 853.37 883.35 750.60 743.76 539.16 545.36 7.69%
EPS 47.52 109.24 112.36 90.62 69.08 29.04 8.40 33.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.87 5.85 5.10 3.77 2.78 2.26 2.10 18.66%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 424.06 425.24 440.18 374.04 370.62 268.67 271.76 7.69%
EPS 23.68 54.43 56.00 45.16 34.42 14.47 4.18 33.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9251 2.9151 2.5414 1.8786 1.3853 1.1262 1.0465 18.66%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 4.37 4.90 7.39 3.65 2.08 0.70 0.61 -
P/RPS 0.51 0.57 0.84 0.49 0.28 0.13 0.11 29.10%
P/EPS 9.20 4.49 6.58 4.03 3.01 2.41 7.26 4.02%
EY 10.87 22.29 15.21 24.83 33.21 41.48 13.76 -3.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.84 1.45 0.97 0.75 0.31 0.29 16.88%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 21/02/17 23/02/16 12/02/15 27/02/14 28/02/13 24/02/12 -
Price 4.05 5.67 6.83 5.01 2.54 0.76 0.63 -
P/RPS 0.48 0.66 0.77 0.67 0.34 0.14 0.12 25.96%
P/EPS 8.52 5.19 6.08 5.53 3.68 2.62 7.50 2.14%
EY 11.73 19.26 16.45 18.09 27.20 38.21 13.33 -2.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.97 1.34 1.33 0.91 0.34 0.30 14.87%

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