[RKI] YoY TTM Result on 31-Mar-2015 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 10.32%
YoY- 38.19%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 762,111 777,595 774,587 673,210 632,683 512,442 485,909 7.78%
PBT 41,947 92,986 92,253 79,491 70,936 36,123 9,603 27.84%
Tax -11,996 -18,574 -14,861 -6,882 -7,004 -3,224 -1,244 45.86%
NP 29,951 74,412 77,392 72,609 63,932 32,899 8,359 23.68%
-
NP to SH 29,951 74,412 77,172 72,239 52,276 25,176 4,579 36.73%
-
Tax Rate 28.60% 19.98% 16.11% 8.66% 9.87% 8.93% 12.95% -
Total Cost 732,160 703,183 697,195 600,601 568,751 479,543 477,550 7.37%
-
Net Worth 550,194 564,775 468,540 389,802 296,482 222,605 200,247 18.33%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 550,194 564,775 468,540 389,802 296,482 222,605 200,247 18.33%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 3.93% 9.57% 9.99% 10.79% 10.10% 6.42% 1.72% -
ROE 5.44% 13.18% 16.47% 18.53% 17.63% 11.31% 2.29% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 784.00 799.93 796.84 692.55 650.86 527.16 499.87 7.78%
EPS 30.81 76.55 79.39 74.31 53.78 25.90 4.71 36.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.66 5.81 4.82 4.01 3.05 2.29 2.06 18.33%
Adjusted Per Share Value based on latest NOSH - 97,207
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 389.44 397.36 395.82 344.01 323.30 261.86 248.30 7.78%
EPS 15.31 38.02 39.44 36.91 26.71 12.87 2.34 36.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8115 2.886 2.3943 1.9919 1.515 1.1375 1.0233 18.33%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.55 5.46 5.39 6.34 2.71 0.85 0.64 -
P/RPS 0.45 0.68 0.68 0.92 0.42 0.16 0.13 22.98%
P/EPS 11.52 7.13 6.79 8.53 5.04 3.28 13.59 -2.71%
EY 8.68 14.02 14.73 11.72 19.84 30.47 7.36 2.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.94 1.12 1.58 0.89 0.37 0.31 12.53%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/05/18 30/05/17 24/05/16 28/05/15 29/05/14 23/05/13 30/05/12 -
Price 3.61 5.25 5.73 6.43 3.12 0.86 0.58 -
P/RPS 0.46 0.66 0.72 0.93 0.48 0.16 0.12 25.08%
P/EPS 11.72 6.86 7.22 8.65 5.80 3.32 12.31 -0.81%
EY 8.54 14.58 13.85 11.56 17.24 30.12 8.12 0.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.90 1.19 1.60 1.02 0.38 0.28 14.76%

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