[RKI] YoY TTM Result on 31-Mar-2013 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 26.69%
YoY- 449.81%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 774,587 673,210 632,683 512,442 485,909 519,302 479,439 8.31%
PBT 92,253 79,491 70,936 36,123 9,603 24,870 38,248 15.78%
Tax -14,861 -6,882 -7,004 -3,224 -1,244 -3,407 330 -
NP 77,392 72,609 63,932 32,899 8,359 21,463 38,578 12.29%
-
NP to SH 77,172 72,239 52,276 25,176 4,579 13,770 31,502 16.08%
-
Tax Rate 16.11% 8.66% 9.87% 8.93% 12.95% 13.70% -0.86% -
Total Cost 697,195 600,601 568,751 479,543 477,550 497,839 440,861 7.93%
-
Net Worth 468,540 389,802 296,482 222,605 200,247 184,337 188,412 16.38%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - 1,943 -
Div Payout % - - - - - - 6.17% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 468,540 389,802 296,482 222,605 200,247 184,337 188,412 16.38%
NOSH 97,207 97,207 97,207 97,207 97,207 64,766 64,855 6.97%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 9.99% 10.79% 10.10% 6.42% 1.72% 4.13% 8.05% -
ROE 16.47% 18.53% 17.63% 11.31% 2.29% 7.47% 16.72% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 796.84 692.55 650.86 527.16 499.87 801.81 739.24 1.25%
EPS 79.39 74.31 53.78 25.90 4.71 21.26 48.57 8.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 4.82 4.01 3.05 2.29 2.06 2.8462 2.9051 8.79%
Adjusted Per Share Value based on latest NOSH - 97,207
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 395.82 344.01 323.30 261.86 248.30 265.37 245.00 8.31%
EPS 39.44 36.91 26.71 12.87 2.34 7.04 16.10 16.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.99 -
NAPS 2.3943 1.9919 1.515 1.1375 1.0233 0.942 0.9628 16.38%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 5.39 6.34 2.71 0.85 0.64 1.15 1.55 -
P/RPS 0.68 0.92 0.42 0.16 0.13 0.14 0.21 21.61%
P/EPS 6.79 8.53 5.04 3.28 13.59 5.41 3.19 13.40%
EY 14.73 11.72 19.84 30.47 7.36 18.49 31.34 -11.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.94 -
P/NAPS 1.12 1.58 0.89 0.37 0.31 0.40 0.53 13.26%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 28/05/15 29/05/14 23/05/13 30/05/12 01/06/11 26/05/10 -
Price 5.73 6.43 3.12 0.86 0.58 1.06 1.20 -
P/RPS 0.72 0.93 0.48 0.16 0.12 0.13 0.16 28.46%
P/EPS 7.22 8.65 5.80 3.32 12.31 4.99 2.47 19.55%
EY 13.85 11.56 17.24 30.12 8.12 20.06 40.48 -16.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
P/NAPS 1.19 1.60 1.02 0.38 0.28 0.37 0.41 19.41%

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