[RKI] YoY TTM Result on 31-Dec-2012 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 7.14%
YoY- 306.71%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 774,518 654,353 593,128 514,848 474,825 535,741 456,005 9.22%
PBT 102,044 73,028 61,949 29,355 11,358 28,495 37,185 18.31%
Tax -13,249 -6,527 -5,821 -3,336 -1,390 -3,776 230 -
NP 88,795 66,501 56,128 26,019 9,968 24,719 37,415 15.48%
-
NP to SH 88,382 65,479 43,828 19,872 4,886 16,934 31,942 18.47%
-
Tax Rate 12.98% 8.94% 9.40% 11.36% 12.24% 13.25% -0.62% -
Total Cost 685,723 587,852 537,000 488,829 464,857 511,022 418,590 8.57%
-
Net Worth 495,758 366,472 270,236 219,688 204,135 193,821 191,560 17.16%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - 1,943 -
Div Payout % - - - - - - 6.09% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 495,758 366,472 270,236 219,688 204,135 193,821 191,560 17.16%
NOSH 97,207 97,207 97,207 97,207 97,207 64,838 64,792 6.99%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 11.46% 10.16% 9.46% 5.05% 2.10% 4.61% 8.20% -
ROE 17.83% 17.87% 16.22% 9.05% 2.39% 8.74% 16.67% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 796.77 673.15 610.17 529.64 488.47 826.27 703.79 2.08%
EPS 90.92 67.36 45.09 20.44 5.03 26.12 49.30 10.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 5.10 3.77 2.78 2.26 2.10 2.9893 2.9565 9.50%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 395.78 334.38 303.09 263.09 242.64 273.77 233.02 9.22%
EPS 45.16 33.46 22.40 10.15 2.50 8.65 16.32 18.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.99 -
NAPS 2.5334 1.8727 1.3809 1.1226 1.0431 0.9904 0.9789 17.16%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 7.39 3.65 2.08 0.70 0.61 1.12 1.12 -
P/RPS 0.93 0.54 0.34 0.13 0.12 0.14 0.16 34.07%
P/EPS 8.13 5.42 4.61 3.42 12.14 4.29 2.27 23.68%
EY 12.30 18.45 21.68 29.20 8.24 23.32 44.02 -19.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.68 -
P/NAPS 1.45 0.97 0.75 0.31 0.29 0.37 0.38 24.99%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 12/02/15 27/02/14 28/02/13 24/02/12 23/02/11 24/02/10 -
Price 6.83 5.01 2.54 0.76 0.63 1.15 1.45 -
P/RPS 0.86 0.74 0.42 0.14 0.13 0.14 0.21 26.47%
P/EPS 7.51 7.44 5.63 3.72 12.53 4.40 2.94 16.90%
EY 13.31 13.45 17.75 26.90 7.98 22.71 34.00 -14.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.07 -
P/NAPS 1.34 1.33 0.91 0.34 0.30 0.38 0.49 18.24%

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