[RKI] YoY TTM 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- -1.04%
YoY- 34.98%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 757,890 784,883 756,025 774,518 654,353 593,128 514,848 6.65%
PBT 27,735 56,236 89,821 102,044 73,028 61,949 29,355 -0.94%
Tax -8,691 -17,169 -18,646 -13,249 -6,527 -5,821 -3,336 17.29%
NP 19,044 39,067 71,175 88,795 66,501 56,128 26,019 -5.06%
-
NP to SH 19,044 39,067 71,199 88,382 65,479 43,828 19,872 -0.70%
-
Tax Rate 31.34% 30.53% 20.76% 12.98% 8.94% 9.40% 11.36% -
Total Cost 738,846 745,816 684,850 685,723 587,852 537,000 488,829 7.12%
-
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 8,740 - - - - - - -
Div Payout % 45.90% - - - - - - -
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 2.51% 4.98% 9.41% 11.46% 10.16% 9.46% 5.05% -
ROE 3.30% 6.85% 12.52% 17.83% 17.87% 16.22% 9.05% -
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 781.80 807.43 777.74 796.77 673.15 610.17 529.64 6.70%
EPS 19.64 40.19 73.24 90.92 67.36 45.09 20.44 -0.66%
DPS 9.00 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 387.29 401.08 386.33 395.78 334.38 303.09 263.09 6.65%
EPS 9.73 19.96 36.38 45.16 33.46 22.40 10.15 -0.70%
DPS 4.47 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9475 2.9158 2.9059 2.5334 1.8727 1.3809 1.1226 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 0.50 0.54 0.63 0.93 0.54 0.34 0.13 25.15%
P/EPS 19.75 10.87 6.69 8.13 5.42 4.61 3.42 33.92%
EY 5.06 9.20 14.95 12.30 18.45 21.68 29.20 -25.32%
DY 2.32 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 0.50 0.50 0.73 0.86 0.74 0.42 0.14 23.62%
P/EPS 19.70 10.08 7.74 7.51 7.44 5.63 3.72 32.00%
EY 5.08 9.92 12.92 13.31 13.45 17.75 26.90 -24.24%
DY 2.33 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