[RKI] YoY 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- 29.9%
YoY- 272.35%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 209,365 211,366 189,077 184,425 122,358 136,622 143,736 6.46%
PBT 35,075 30,192 29,450 26,029 8,251 5,950 8,144 27.52%
Tax -3,078 -3,617 -1,947 -2,395 -1,575 -608 -653 29.45%
NP 31,997 26,575 27,503 23,634 6,676 5,342 7,491 27.35%
-
NP to SH 31,997 26,472 27,398 18,971 5,095 3,770 5,012 36.16%
-
Tax Rate 8.78% 11.98% 6.61% 9.20% 19.09% 10.22% 8.02% -
Total Cost 177,368 184,791 161,574 160,791 115,682 131,280 136,245 4.49%
-
Net Worth 568,663 495,758 366,472 270,236 219,688 204,135 193,821 19.62%
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 568,663 495,758 366,472 270,236 219,688 204,135 193,821 19.62%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 64,838 6.97%
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 15.28% 12.57% 14.55% 12.81% 5.46% 3.91% 5.21% -
ROE 5.63% 5.34% 7.48% 7.02% 2.32% 1.85% 2.59% -
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 215.38 217.44 194.51 189.72 125.87 140.55 221.68 -0.47%
EPS 32.92 27.23 28.19 19.52 5.24 3.88 7.73 27.28%
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 107.33 108.35 96.93 94.54 62.72 70.04 73.68 6.46%
EPS 16.40 13.57 14.05 9.73 2.61 1.93 2.57 36.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9151 2.5414 1.8786 1.3853 1.1262 1.0465 0.9936 19.62%
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 2.28 3.40 1.88 1.10 0.56 0.43 0.51 28.32%
P/EPS 14.89 27.14 12.95 10.66 13.36 15.73 14.49 0.45%
EY 6.72 3.69 7.72 9.38 7.49 6.36 6.90 -0.43%
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 2.63 3.14 2.58 1.34 0.60 0.45 0.52 30.98%
P/EPS 17.23 25.08 17.78 13.01 14.50 16.24 14.88 2.47%
EY 5.81 3.99 5.63 7.68 6.90 6.16 6.72 -2.39%
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