[RKI] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 556.11%
YoY- -65.34%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 558,776 517,863 499,588 530,134 513,780 500,664 519,261 4.99%
PBT 48,932 16,650 9,110 15,558 7,316 21,747 25,302 55.03%
Tax -3,448 -1,897 -1,550 -1,996 -1,560 -2,006 -2,566 21.70%
NP 45,484 14,753 7,560 13,562 5,756 19,741 22,736 58.56%
-
NP to SH 36,072 9,840 4,108 8,162 1,244 12,471 14,773 81.03%
-
Tax Rate 7.05% 11.39% 17.01% 12.83% 21.32% 9.22% 10.14% -
Total Cost 513,292 503,110 492,028 516,572 508,024 480,923 496,525 2.23%
-
Net Worth 214,828 209,968 200,247 204,135 201,178 132,853 184,420 10.67%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 214,828 209,968 200,247 204,135 201,178 132,853 184,420 10.67%
NOSH 97,207 97,207 97,207 97,207 97,187 66,760 64,795 30.95%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.14% 2.85% 1.51% 2.56% 1.12% 3.94% 4.38% -
ROE 16.79% 4.69% 2.05% 4.00% 0.62% 9.39% 8.01% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 574.83 532.74 513.94 545.36 528.65 749.94 801.39 -19.82%
EPS 37.12 10.12 4.23 8.40 1.28 12.83 22.80 38.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.16 2.06 2.10 2.07 1.99 2.8462 -15.48%
Adjusted Per Share Value based on latest NOSH - 97,207
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 286.80 265.80 256.42 272.10 263.71 256.98 266.52 4.99%
EPS 18.51 5.05 2.11 4.19 0.64 6.40 7.58 81.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1027 1.0777 1.0278 1.0478 1.0326 0.6819 0.9466 10.68%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.60 0.58 0.64 0.61 0.69 0.83 1.15 -
P/RPS 0.10 0.11 0.12 0.11 0.13 0.11 0.14 -20.04%
P/EPS 1.62 5.73 15.14 7.26 53.91 4.44 5.04 -52.97%
EY 61.85 17.45 6.60 13.76 1.86 22.51 19.83 113.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.31 0.29 0.33 0.42 0.40 -22.99%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 29/08/12 30/05/12 24/02/12 29/11/11 26/08/11 01/06/11 -
Price 0.62 0.60 0.58 0.63 0.65 0.73 1.06 -
P/RPS 0.11 0.11 0.11 0.12 0.12 0.10 0.13 -10.51%
P/EPS 1.67 5.93 13.72 7.50 50.78 3.91 4.65 -49.38%
EY 59.85 16.87 7.29 13.33 1.97 25.59 21.51 97.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.28 0.30 0.31 0.37 0.37 -16.91%

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