[RKI] YoY Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -3.8%
YoY- 37.19%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 770,818 802,716 793,384 707,268 677,688 492,360 499,588 7.49%
PBT 36,508 98,374 97,344 92,277 82,112 35,074 9,110 26.01%
Tax -2,520 -12,234 -13,188 -6,973 -7,842 -3,320 -1,550 8.43%
NP 33,988 86,140 84,156 85,304 74,269 31,754 7,560 28.45%
-
NP to SH 33,988 86,140 83,890 84,744 61,769 24,556 4,108 42.19%
-
Tax Rate 6.90% 12.44% 13.55% 7.56% 9.55% 9.47% 17.01% -
Total Cost 736,830 716,576 709,228 621,964 603,418 460,605 492,028 6.95%
-
Net Worth 550,194 564,775 468,540 389,802 296,482 222,605 200,247 18.33%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 550,194 564,775 468,540 389,802 296,482 222,605 200,247 18.33%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.41% 10.73% 10.61% 12.06% 10.96% 6.45% 1.51% -
ROE 6.18% 15.25% 17.90% 21.74% 20.83% 11.03% 2.05% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 792.96 825.78 816.18 727.59 697.16 506.50 513.94 7.49%
EPS 34.96 88.61 86.31 87.17 63.55 25.27 4.23 42.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.66 5.81 4.82 4.01 3.05 2.29 2.06 18.33%
Adjusted Per Share Value based on latest NOSH - 97,207
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 393.89 410.19 405.42 361.42 346.30 251.60 255.29 7.49%
EPS 17.37 44.02 42.87 43.30 31.56 12.55 2.10 42.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8115 2.886 2.3943 1.9919 1.515 1.1375 1.0233 18.33%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.55 5.46 5.39 6.34 2.71 0.85 0.64 -
P/RPS 0.45 0.66 0.66 0.87 0.39 0.17 0.12 24.63%
P/EPS 10.15 6.16 6.25 7.27 4.26 3.36 15.14 -6.44%
EY 9.85 16.23 16.01 13.75 23.45 29.72 6.60 6.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.94 1.12 1.58 0.89 0.37 0.31 12.53%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/05/18 30/05/17 24/05/16 28/05/15 29/05/14 23/05/13 30/05/12 -
Price 3.61 5.25 5.73 6.43 3.12 0.86 0.58 -
P/RPS 0.46 0.64 0.70 0.88 0.45 0.17 0.11 26.91%
P/EPS 10.32 5.92 6.64 7.38 4.91 3.40 13.72 -4.63%
EY 9.69 16.88 15.06 13.56 20.37 29.37 7.29 4.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.90 1.19 1.60 1.02 0.38 0.28 14.76%

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