[RKI] YoY TTM 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- 14.77%
YoY- 49.4%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 784,883 756,025 774,518 654,353 593,128 514,848 474,825 8.72%
PBT 56,236 89,821 102,044 73,028 61,949 29,355 11,358 30.52%
Tax -17,169 -18,646 -13,249 -6,527 -5,821 -3,336 -1,390 51.98%
NP 39,067 71,175 88,795 66,501 56,128 26,019 9,968 25.53%
-
NP to SH 39,067 71,199 88,382 65,479 43,828 19,872 4,886 41.36%
-
Tax Rate 30.53% 20.76% 12.98% 8.94% 9.40% 11.36% 12.24% -
Total Cost 745,816 684,850 685,723 587,852 537,000 488,829 464,857 8.19%
-
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 4.98% 9.41% 11.46% 10.16% 9.46% 5.05% 2.10% -
ROE 6.85% 12.52% 17.83% 17.87% 16.22% 9.05% 2.39% -
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 807.43 777.74 796.77 673.15 610.17 529.64 488.47 8.72%
EPS 40.19 73.24 90.92 67.36 45.09 20.44 5.03 41.34%
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 402.35 387.56 397.04 335.44 304.06 263.93 243.41 8.72%
EPS 20.03 36.50 45.31 33.57 22.47 10.19 2.50 41.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9251 2.9151 2.5414 1.8786 1.3853 1.1262 1.0465 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 0.54 0.63 0.93 0.54 0.34 0.13 0.12 28.46%
P/EPS 10.87 6.69 8.13 5.42 4.61 3.42 12.14 -1.82%
EY 9.20 14.95 12.30 18.45 21.68 29.20 8.24 1.85%
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 0.50 0.73 0.86 0.74 0.42 0.14 0.13 25.14%
P/EPS 10.08 7.74 7.51 7.44 5.63 3.72 12.53 -3.55%
EY 9.92 12.92 13.31 13.45 17.75 26.90 7.98 3.69%
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