[RKI] YoY TTM Result on 31-Mar-2016 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -12.68%
YoY- 6.83%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 745,428 762,111 777,595 774,587 673,210 632,683 512,442 6.44%
PBT 25,656 41,947 92,986 92,253 79,491 70,936 36,123 -5.54%
Tax -11,077 -11,996 -18,574 -14,861 -6,882 -7,004 -3,224 22.82%
NP 14,579 29,951 74,412 77,392 72,609 63,932 32,899 -12.67%
-
NP to SH 14,579 29,951 74,412 77,172 72,239 52,276 25,176 -8.69%
-
Tax Rate 43.18% 28.60% 19.98% 16.11% 8.66% 9.87% 8.93% -
Total Cost 730,849 732,160 703,183 697,195 600,601 568,751 479,543 7.27%
-
Net Worth 571,948 550,194 564,775 468,540 389,802 296,482 222,605 17.02%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 8,740 - - - - - - -
Div Payout % 59.95% - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 571,948 550,194 564,775 468,540 389,802 296,482 222,605 17.02%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 1.96% 3.93% 9.57% 9.99% 10.79% 10.10% 6.42% -
ROE 2.55% 5.44% 13.18% 16.47% 18.53% 17.63% 11.31% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 768.95 784.00 799.93 796.84 692.55 650.86 527.16 6.49%
EPS 15.04 30.81 76.55 79.39 74.31 53.78 25.90 -8.65%
DPS 9.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.90 5.66 5.81 4.82 4.01 3.05 2.29 17.07%
Adjusted Per Share Value based on latest NOSH - 97,207
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 380.92 389.44 397.36 395.82 344.01 323.30 261.86 6.44%
EPS 7.45 15.31 38.02 39.44 36.91 26.71 12.87 -8.70%
DPS 4.47 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9227 2.8115 2.886 2.3943 1.9919 1.515 1.1375 17.02%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 3.99 3.55 5.46 5.39 6.34 2.71 0.85 -
P/RPS 0.52 0.45 0.68 0.68 0.92 0.42 0.16 21.69%
P/EPS 26.53 11.52 7.13 6.79 8.53 5.04 3.28 41.65%
EY 3.77 8.68 14.02 14.73 11.72 19.84 30.47 -29.39%
DY 2.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.63 0.94 1.12 1.58 0.89 0.37 10.67%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 21/05/18 30/05/17 24/05/16 28/05/15 29/05/14 23/05/13 -
Price 3.89 3.61 5.25 5.73 6.43 3.12 0.86 -
P/RPS 0.51 0.46 0.66 0.72 0.93 0.48 0.16 21.30%
P/EPS 25.87 11.72 6.86 7.22 8.65 5.80 3.32 40.78%
EY 3.87 8.54 14.58 13.85 11.56 17.24 30.12 -28.95%
DY 2.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.90 1.19 1.60 1.02 0.38 9.63%

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