[RKI] YoY TTM Result on 30-Sep-2011 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -51.28%
YoY- -73.75%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 649,701 531,061 529,112 481,939 527,197 432,304 412,370 7.86%
PBT 69,607 44,171 27,054 13,552 36,085 25,040 11,381 35.21%
Tax -6,975 -5,001 -2,369 -1,435 -3,906 807 -515 54.36%
NP 62,632 39,170 24,685 12,117 32,179 25,847 10,866 33.88%
-
NP to SH 57,052 29,952 18,547 6,128 23,345 24,141 12,452 28.86%
-
Tax Rate 10.02% 11.32% 8.76% 10.59% 10.82% -3.22% 4.53% -
Total Cost 587,069 491,891 504,427 469,822 495,018 406,457 401,504 6.53%
-
Net Worth 327,589 249,823 214,828 201,178 191,054 186,057 168,688 11.69%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - 1,943 - 2,590 -
Div Payout % - - - - 8.33% - 20.80% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 327,589 249,823 214,828 201,178 191,054 186,057 168,688 11.69%
NOSH 97,207 97,207 97,207 97,187 64,832 64,808 64,760 7.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 9.64% 7.38% 4.67% 2.51% 6.10% 5.98% 2.64% -
ROE 17.42% 11.99% 8.63% 3.05% 12.22% 12.98% 7.38% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 668.37 546.32 544.31 495.89 813.17 667.05 636.76 0.81%
EPS 58.69 30.81 19.08 6.31 36.01 37.25 19.23 20.42%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 4.00 -
NAPS 3.37 2.57 2.21 2.07 2.9469 2.8709 2.6048 4.38%
Adjusted Per Share Value based on latest NOSH - 97,187
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 333.06 272.24 271.24 247.06 270.26 221.61 211.39 7.86%
EPS 29.25 15.35 9.51 3.14 11.97 12.38 6.38 28.87%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 1.33 -
NAPS 1.6793 1.2807 1.1013 1.0313 0.9794 0.9538 0.8647 11.69%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.80 1.10 0.60 0.69 1.07 0.71 0.59 -
P/RPS 0.57 0.20 0.11 0.14 0.13 0.11 0.09 36.00%
P/EPS 6.47 3.57 3.14 10.94 2.97 1.91 3.07 13.22%
EY 15.44 28.01 31.80 9.14 33.65 52.46 32.59 -11.70%
DY 0.00 0.00 0.00 0.00 2.80 0.00 6.78 -
P/NAPS 1.13 0.43 0.27 0.33 0.36 0.25 0.23 30.36%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 02/12/13 27/11/12 29/11/11 24/11/10 24/11/09 27/11/08 -
Price 3.66 1.60 0.62 0.65 1.09 0.77 0.70 -
P/RPS 0.55 0.29 0.11 0.13 0.13 0.12 0.11 30.75%
P/EPS 6.24 5.19 3.25 10.31 3.03 2.07 3.64 9.39%
EY 16.04 19.26 30.77 9.70 33.04 48.38 27.47 -8.57%
DY 0.00 0.00 0.00 0.00 2.75 0.00 5.71 -
P/NAPS 1.09 0.62 0.28 0.31 0.37 0.27 0.27 26.17%

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