[RKI] YoY TTM Result on 31-Mar-2011 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
01-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -18.68%
YoY- -56.29%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 632,683 512,442 485,909 519,302 479,439 433,522 386,764 8.54%
PBT 70,936 36,123 9,603 24,870 38,248 16,406 2,126 79.37%
Tax -7,004 -3,224 -1,244 -3,407 330 -1,030 -234 76.16%
NP 63,932 32,899 8,359 21,463 38,578 15,376 1,892 79.75%
-
NP to SH 52,276 25,176 4,579 13,770 31,502 16,958 4,328 51.44%
-
Tax Rate 9.87% 8.93% 12.95% 13.70% -0.86% 6.28% 11.01% -
Total Cost 568,751 479,543 477,550 497,839 440,861 418,146 384,872 6.72%
-
Net Worth 296,482 222,605 200,247 184,337 188,412 177,486 156,487 11.23%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - 1,943 2,590 - -
Div Payout % - - - - 6.17% 15.28% - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 296,482 222,605 200,247 184,337 188,412 177,486 156,487 11.23%
NOSH 97,207 97,207 97,207 64,766 64,855 64,832 64,771 6.99%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 10.10% 6.42% 1.72% 4.13% 8.05% 3.55% 0.49% -
ROE 17.63% 11.31% 2.29% 7.47% 16.72% 9.55% 2.77% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 650.86 527.16 499.87 801.81 739.24 668.68 597.12 1.44%
EPS 53.78 25.90 4.71 21.26 48.57 26.16 6.68 41.54%
DPS 0.00 0.00 0.00 0.00 3.00 4.00 0.00 -
NAPS 3.05 2.29 2.06 2.8462 2.9051 2.7376 2.416 3.95%
Adjusted Per Share Value based on latest NOSH - 64,766
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 323.30 261.86 248.30 265.37 245.00 221.53 197.64 8.54%
EPS 26.71 12.87 2.34 7.04 16.10 8.67 2.21 51.45%
DPS 0.00 0.00 0.00 0.00 0.99 1.32 0.00 -
NAPS 1.515 1.1375 1.0233 0.942 0.9628 0.907 0.7997 11.23%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.71 0.85 0.64 1.15 1.55 0.61 0.77 -
P/RPS 0.42 0.16 0.13 0.14 0.21 0.09 0.13 21.57%
P/EPS 5.04 3.28 13.59 5.41 3.19 2.33 11.52 -12.86%
EY 19.84 30.47 7.36 18.49 31.34 42.88 8.68 14.76%
DY 0.00 0.00 0.00 0.00 1.94 6.56 0.00 -
P/NAPS 0.89 0.37 0.31 0.40 0.53 0.22 0.32 18.57%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 23/05/13 30/05/12 01/06/11 26/05/10 27/05/09 27/05/08 -
Price 3.12 0.86 0.58 1.06 1.20 0.69 0.71 -
P/RPS 0.48 0.16 0.12 0.13 0.16 0.10 0.12 25.97%
P/EPS 5.80 3.32 12.31 4.99 2.47 2.64 10.63 -9.59%
EY 17.24 30.12 8.12 20.06 40.48 37.91 9.41 10.61%
DY 0.00 0.00 0.00 0.00 2.50 5.80 0.00 -
P/NAPS 1.02 0.38 0.28 0.37 0.41 0.25 0.29 23.30%

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