[RKI] YoY Quarter Result on 31-Dec-2015 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -5.94%
YoY- -3.38%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 204,484 196,839 209,365 211,366 189,077 184,425 122,358 8.93%
PBT 21,005 9,450 35,075 30,192 29,450 26,029 8,251 16.84%
Tax -4,139 -1,768 -3,078 -3,617 -1,947 -2,395 -1,575 17.46%
NP 16,866 7,682 31,997 26,575 27,503 23,634 6,676 16.69%
-
NP to SH 16,866 7,682 31,997 26,472 27,398 18,971 5,095 22.06%
-
Tax Rate 19.70% 18.71% 8.78% 11.98% 6.61% 9.20% 19.09% -
Total Cost 187,618 189,157 177,368 184,791 161,574 160,791 115,682 8.38%
-
Net Worth 576,799 570,608 568,663 495,758 366,472 270,236 219,688 17.44%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 2,908 - - - - - - -
Div Payout % 17.24% - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 576,799 570,608 568,663 495,758 366,472 270,236 219,688 17.44%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 8.25% 3.90% 15.28% 12.57% 14.55% 12.81% 5.46% -
ROE 2.92% 1.35% 5.63% 5.34% 7.48% 7.02% 2.32% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 210.94 202.49 215.38 217.44 194.51 189.72 125.87 8.98%
EPS 17.40 7.90 32.92 27.23 28.19 19.52 5.24 22.13%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.95 5.87 5.85 5.10 3.77 2.78 2.26 17.49%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 104.82 100.91 107.33 108.35 96.93 94.54 62.72 8.93%
EPS 8.65 3.94 16.40 13.57 14.05 9.73 2.61 22.09%
DPS 1.49 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9568 2.9251 2.9151 2.5414 1.8786 1.3853 1.1262 17.44%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 3.88 4.37 4.90 7.39 3.65 2.08 0.70 -
P/RPS 1.84 2.16 2.28 3.40 1.88 1.10 0.56 21.91%
P/EPS 22.30 55.30 14.89 27.14 12.95 10.66 13.36 8.90%
EY 4.48 1.81 6.72 3.69 7.72 9.38 7.49 -8.20%
DY 0.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.74 0.84 1.45 0.97 0.75 0.31 13.12%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 26/02/18 21/02/17 23/02/16 12/02/15 27/02/14 28/02/13 -
Price 3.87 4.05 5.67 6.83 5.01 2.54 0.76 -
P/RPS 1.83 2.00 2.63 3.14 2.58 1.34 0.60 20.41%
P/EPS 22.24 51.25 17.23 25.08 17.78 13.01 14.50 7.38%
EY 4.50 1.95 5.81 3.99 5.63 7.68 6.90 -6.87%
DY 0.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 0.97 1.34 1.33 0.91 0.34 11.39%

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