[RKI] YoY Quarter Result on 31-Dec-2014 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 64.57%
YoY- 44.42%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 196,839 209,365 211,366 189,077 184,425 122,358 136,622 6.26%
PBT 9,450 35,075 30,192 29,450 26,029 8,251 5,950 8.00%
Tax -1,768 -3,078 -3,617 -1,947 -2,395 -1,575 -608 19.45%
NP 7,682 31,997 26,575 27,503 23,634 6,676 5,342 6.23%
-
NP to SH 7,682 31,997 26,472 27,398 18,971 5,095 3,770 12.58%
-
Tax Rate 18.71% 8.78% 11.98% 6.61% 9.20% 19.09% 10.22% -
Total Cost 189,157 177,368 184,791 161,574 160,791 115,682 131,280 6.27%
-
Net Worth 570,608 568,663 495,758 366,472 270,236 219,688 204,135 18.66%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 570,608 568,663 495,758 366,472 270,236 219,688 204,135 18.66%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 3.90% 15.28% 12.57% 14.55% 12.81% 5.46% 3.91% -
ROE 1.35% 5.63% 5.34% 7.48% 7.02% 2.32% 1.85% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 202.49 215.38 217.44 194.51 189.72 125.87 140.55 6.26%
EPS 7.90 32.92 27.23 28.19 19.52 5.24 3.88 12.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.87 5.85 5.10 3.77 2.78 2.26 2.10 18.66%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 100.59 106.99 108.01 96.62 94.24 62.53 69.81 6.27%
EPS 3.93 16.35 13.53 14.00 9.69 2.60 1.93 12.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9158 2.9059 2.5334 1.8727 1.3809 1.1226 1.0431 18.66%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 4.37 4.90 7.39 3.65 2.08 0.70 0.61 -
P/RPS 2.16 2.28 3.40 1.88 1.10 0.56 0.43 30.83%
P/EPS 55.30 14.89 27.14 12.95 10.66 13.36 15.73 23.28%
EY 1.81 6.72 3.69 7.72 9.38 7.49 6.36 -18.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.84 1.45 0.97 0.75 0.31 0.29 16.88%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 21/02/17 23/02/16 12/02/15 27/02/14 28/02/13 24/02/12 -
Price 4.05 5.67 6.83 5.01 2.54 0.76 0.63 -
P/RPS 2.00 2.63 3.14 2.58 1.34 0.60 0.45 28.19%
P/EPS 51.25 17.23 25.08 17.78 13.01 14.50 16.24 21.09%
EY 1.95 5.81 3.99 5.63 7.68 6.90 6.16 -17.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.97 1.34 1.33 0.91 0.34 0.30 14.87%

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