[RKI] YoY 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- -43.5%
YoY- 35.15%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
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 211,366 189,077 184,425 122,358 136,622 143,736 135,192 7.72%
PBT 30,192 29,450 26,029 8,251 5,950 8,144 15,734 11.46%
Tax -3,617 -1,947 -2,395 -1,575 -608 -653 -783 29.03%
NP 26,575 27,503 23,634 6,676 5,342 7,491 14,951 10.05%
-
NP to SH 26,472 27,398 18,971 5,095 3,770 5,012 11,423 15.02%
-
Tax Rate 11.98% 6.61% 9.20% 19.09% 10.22% 8.02% 4.98% -
Total Cost 184,791 161,574 160,791 115,682 131,280 136,245 120,241 7.42%
-
Net Worth 495,758 366,472 270,236 219,688 204,135 193,821 191,560 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 - - - - - - 1,943 -
Div Payout % - - - - - - 17.02% -
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 495,758 366,472 270,236 219,688 204,135 193,821 191,560 17.16%
NOSH 97,207 97,207 97,207 97,207 97,207 64,838 64,792 6.99%
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 12.57% 14.55% 12.81% 5.46% 3.91% 5.21% 11.06% -
ROE 5.34% 7.48% 7.02% 2.32% 1.85% 2.59% 5.96% -
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 217.44 194.51 189.72 125.87 140.55 221.68 208.65 0.68%
EPS 27.23 28.19 19.52 5.24 3.88 7.73 17.63 7.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
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 108.01 96.62 94.24 62.53 69.81 73.45 69.08 7.73%
EPS 13.53 14.00 9.69 2.60 1.93 2.56 5.84 15.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.99 -
NAPS 2.5334 1.8727 1.3809 1.1226 1.0431 0.9904 0.9789 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 3.40 1.88 1.10 0.56 0.43 0.51 0.54 35.86%
P/EPS 27.14 12.95 10.66 13.36 15.73 14.49 6.35 27.37%
EY 3.69 7.72 9.38 7.49 6.36 6.90 15.74 -21.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.68 -
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 3.14 2.58 1.34 0.60 0.45 0.52 0.69 28.71%
P/EPS 25.08 17.78 13.01 14.50 16.24 14.88 8.22 20.42%
EY 3.99 5.63 7.68 6.90 6.16 6.72 12.16 -16.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.07 -
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