[RKI] YoY TTM Result on 30-Sep-2012 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 88.49%
YoY- 202.66%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 752,229 649,701 531,061 529,112 481,939 527,197 432,304 9.66%
PBT 101,302 69,607 44,171 27,054 13,552 36,085 25,040 26.21%
Tax -11,579 -6,975 -5,001 -2,369 -1,435 -3,906 807 -
NP 89,723 62,632 39,170 24,685 12,117 32,179 25,847 23.03%
-
NP to SH 89,308 57,052 29,952 18,547 6,128 23,345 24,141 24.35%
-
Tax Rate 11.43% 10.02% 11.32% 8.76% 10.59% 10.82% -3.22% -
Total Cost 662,506 587,069 491,891 504,427 469,822 495,018 406,457 8.47%
-
Net Worth 479,232 327,589 249,823 214,828 201,178 191,054 186,057 17.07%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - 1,943 - -
Div Payout % - - - - - 8.33% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 479,232 327,589 249,823 214,828 201,178 191,054 186,057 17.07%
NOSH 97,207 97,207 97,207 97,207 97,187 64,832 64,808 6.98%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 11.93% 9.64% 7.38% 4.67% 2.51% 6.10% 5.98% -
ROE 18.64% 17.42% 11.99% 8.63% 3.05% 12.22% 12.98% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 773.84 668.37 546.32 544.31 495.89 813.17 667.05 2.50%
EPS 91.87 58.69 30.81 19.08 6.31 36.01 37.25 16.22%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 4.93 3.37 2.57 2.21 2.07 2.9469 2.8709 9.42%
Adjusted Per Share Value based on latest NOSH - 97,207
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 385.62 333.06 272.24 271.24 247.06 270.26 221.61 9.66%
EPS 45.78 29.25 15.35 9.51 3.14 11.97 12.38 24.34%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.4567 1.6793 1.2807 1.1013 1.0313 0.9794 0.9538 17.07%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 6.95 3.80 1.10 0.60 0.69 1.07 0.71 -
P/RPS 0.90 0.57 0.20 0.11 0.14 0.13 0.11 41.92%
P/EPS 7.56 6.47 3.57 3.14 10.94 2.97 1.91 25.75%
EY 13.22 15.44 28.01 31.80 9.14 33.65 52.46 -20.51%
DY 0.00 0.00 0.00 0.00 0.00 2.80 0.00 -
P/NAPS 1.41 1.13 0.43 0.27 0.33 0.36 0.25 33.40%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 02/12/13 27/11/12 29/11/11 24/11/10 24/11/09 -
Price 7.32 3.66 1.60 0.62 0.65 1.09 0.77 -
P/RPS 0.95 0.55 0.29 0.11 0.13 0.13 0.12 41.15%
P/EPS 7.97 6.24 5.19 3.25 10.31 3.03 2.07 25.18%
EY 12.55 16.04 19.26 30.77 9.70 33.04 48.38 -20.13%
DY 0.00 0.00 0.00 0.00 0.00 2.75 0.00 -
P/NAPS 1.48 1.09 0.62 0.28 0.31 0.37 0.27 32.76%

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