[RKI] YoY Quarter Result on 31-Dec-2011 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 1112.22%
YoY- -24.78%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 189,077 184,425 122,358 136,622 143,736 135,192 111,491 9.19%
PBT 29,450 26,029 8,251 5,950 8,144 15,734 3,589 41.99%
Tax -1,947 -2,395 -1,575 -608 -653 -783 -206 45.38%
NP 27,503 23,634 6,676 5,342 7,491 14,951 3,383 41.77%
-
NP to SH 27,398 18,971 5,095 3,770 5,012 11,423 3,622 40.08%
-
Tax Rate 6.61% 9.20% 19.09% 10.22% 8.02% 4.98% 5.74% -
Total Cost 161,574 160,791 115,682 131,280 136,245 120,241 108,108 6.92%
-
Net Worth 366,472 270,236 219,688 204,135 193,821 191,560 171,964 13.43%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - 1,943 - -
Div Payout % - - - - - 17.02% - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 366,472 270,236 219,688 204,135 193,821 191,560 171,964 13.43%
NOSH 97,207 97,207 97,207 97,207 64,838 64,792 64,794 6.99%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 14.55% 12.81% 5.46% 3.91% 5.21% 11.06% 3.03% -
ROE 7.48% 7.02% 2.32% 1.85% 2.59% 5.96% 2.11% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 194.51 189.72 125.87 140.55 221.68 208.65 172.07 2.06%
EPS 28.19 19.52 5.24 3.88 7.73 17.63 5.59 30.93%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 3.77 2.78 2.26 2.10 2.9893 2.9565 2.654 6.02%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 96.93 94.54 62.72 70.04 73.68 69.30 57.15 9.20%
EPS 14.05 9.73 2.61 1.93 2.57 5.86 1.86 40.05%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.8786 1.3853 1.1262 1.0465 0.9936 0.982 0.8815 13.43%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 3.65 2.08 0.70 0.61 1.12 1.12 0.67 -
P/RPS 1.88 1.10 0.56 0.43 0.51 0.54 0.39 29.95%
P/EPS 12.95 10.66 13.36 15.73 14.49 6.35 11.99 1.29%
EY 7.72 9.38 7.49 6.36 6.90 15.74 8.34 -1.27%
DY 0.00 0.00 0.00 0.00 0.00 2.68 0.00 -
P/NAPS 0.97 0.75 0.31 0.29 0.37 0.38 0.25 25.34%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 12/02/15 27/02/14 28/02/13 24/02/12 23/02/11 24/02/10 25/02/09 -
Price 5.01 2.54 0.76 0.63 1.15 1.45 0.57 -
P/RPS 2.58 1.34 0.60 0.45 0.52 0.69 0.33 40.85%
P/EPS 17.78 13.01 14.50 16.24 14.88 8.22 10.20 9.69%
EY 5.63 7.68 6.90 6.16 6.72 12.16 9.81 -8.83%
DY 0.00 0.00 0.00 0.00 0.00 2.07 0.00 -
P/NAPS 1.33 0.91 0.34 0.30 0.38 0.49 0.21 36.00%

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