[RKI] YoY TTM Result on 31-Mar-2012 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -6.28%
YoY- -66.75%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 673,210 632,683 512,442 485,909 519,302 479,439 433,522 7.60%
PBT 79,491 70,936 36,123 9,603 24,870 38,248 16,406 30.06%
Tax -6,882 -7,004 -3,224 -1,244 -3,407 330 -1,030 37.21%
NP 72,609 63,932 32,899 8,359 21,463 38,578 15,376 29.51%
-
NP to SH 72,239 52,276 25,176 4,579 13,770 31,502 16,958 27.30%
-
Tax Rate 8.66% 9.87% 8.93% 12.95% 13.70% -0.86% 6.28% -
Total Cost 600,601 568,751 479,543 477,550 497,839 440,861 418,146 6.21%
-
Net Worth 389,802 296,482 222,605 200,247 184,337 188,412 177,486 14.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - 1,943 2,590 -
Div Payout % - - - - - 6.17% 15.28% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 389,802 296,482 222,605 200,247 184,337 188,412 177,486 14.00%
NOSH 97,207 97,207 97,207 97,207 64,766 64,855 64,832 6.98%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 10.79% 10.10% 6.42% 1.72% 4.13% 8.05% 3.55% -
ROE 18.53% 17.63% 11.31% 2.29% 7.47% 16.72% 9.55% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 692.55 650.86 527.16 499.87 801.81 739.24 668.68 0.58%
EPS 74.31 53.78 25.90 4.71 21.26 48.57 26.16 18.99%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 4.00 -
NAPS 4.01 3.05 2.29 2.06 2.8462 2.9051 2.7376 6.56%
Adjusted Per Share Value based on latest NOSH - 97,207
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 345.11 324.33 262.69 249.09 266.21 245.77 222.24 7.60%
EPS 37.03 26.80 12.91 2.35 7.06 16.15 8.69 27.31%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.33 -
NAPS 1.9982 1.5199 1.1411 1.0265 0.945 0.9659 0.9099 14.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 6.34 2.71 0.85 0.64 1.15 1.55 0.61 -
P/RPS 0.92 0.42 0.16 0.13 0.14 0.21 0.09 47.29%
P/EPS 8.53 5.04 3.28 13.59 5.41 3.19 2.33 24.13%
EY 11.72 19.84 30.47 7.36 18.49 31.34 42.88 -19.43%
DY 0.00 0.00 0.00 0.00 0.00 1.94 6.56 -
P/NAPS 1.58 0.89 0.37 0.31 0.40 0.53 0.22 38.88%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 23/05/13 30/05/12 01/06/11 26/05/10 27/05/09 -
Price 6.43 3.12 0.86 0.58 1.06 1.20 0.69 -
P/RPS 0.93 0.48 0.16 0.12 0.13 0.16 0.10 44.99%
P/EPS 8.65 5.80 3.32 12.31 4.99 2.47 2.64 21.86%
EY 11.56 17.24 30.12 8.12 20.06 40.48 37.91 -17.95%
DY 0.00 0.00 0.00 0.00 0.00 2.50 5.80 -
P/NAPS 1.60 1.02 0.38 0.28 0.37 0.41 0.25 36.23%

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