[RKI] YoY Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 129.9%
YoY- 137.9%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 414,768 429,339 364,821 361,493 262,052 265,067 290,906 6.08%
PBT 59,135 61,527 47,936 46,775 20,484 7,779 18,169 21.71%
Tax -6,045 -6,688 -3,639 -4,646 -2,437 -998 -1,614 24.59%
NP 53,090 54,839 44,297 42,129 18,047 6,781 16,555 21.41%
-
NP to SH 53,090 54,616 44,046 33,575 14,113 4,081 11,774 28.50%
-
Tax Rate 10.22% 10.87% 7.59% 9.93% 11.90% 12.83% 8.88% -
Total Cost 361,678 374,500 320,524 319,364 244,005 258,286 274,351 4.70%
-
Net Worth 568,663 495,758 366,472 270,236 219,688 204,135 193,704 19.64%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 568,663 495,758 366,472 270,236 219,688 204,135 193,704 19.64%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 64,799 6.98%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 12.80% 12.77% 12.14% 11.65% 6.89% 2.56% 5.69% -
ROE 9.34% 11.02% 12.02% 12.42% 6.42% 2.00% 6.08% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 426.68 441.67 375.30 371.88 269.58 272.68 448.94 -0.84%
EPS 54.62 56.18 45.31 34.54 14.52 4.20 18.17 20.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.85 5.10 3.77 2.78 2.26 2.10 2.9893 11.82%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 211.95 219.39 186.43 184.73 133.91 135.45 148.65 6.08%
EPS 27.13 27.91 22.51 17.16 7.21 2.09 6.02 28.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9059 2.5334 1.8727 1.3809 1.1226 1.0431 0.9898 19.64%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 4.90 7.39 3.65 2.08 0.70 0.61 1.12 -
P/RPS 1.15 1.67 0.97 0.56 0.26 0.22 0.25 28.93%
P/EPS 8.97 13.15 8.06 6.02 4.82 14.53 6.16 6.45%
EY 11.15 7.60 12.41 16.61 20.74 6.88 16.22 -6.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.45 0.97 0.75 0.31 0.29 0.37 14.62%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 23/02/16 12/02/15 27/02/14 28/02/13 24/02/12 23/02/11 -
Price 5.67 6.83 5.01 2.54 0.76 0.63 1.15 -
P/RPS 1.33 1.55 1.33 0.68 0.28 0.23 0.26 31.23%
P/EPS 10.38 12.16 11.06 7.35 5.23 15.01 6.33 8.58%
EY 9.63 8.23 9.04 13.60 19.10 6.66 15.80 -7.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.34 1.33 0.91 0.34 0.30 0.38 16.88%

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