[RKI] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -21.75%
YoY- 245.82%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 708,272 493,687 492,360 524,104 558,776 517,863 499,588 26.17%
PBT 82,984 35,658 35,074 40,968 48,932 16,650 9,110 335.57%
Tax -9,004 -3,612 -3,320 -4,874 -3,448 -1,897 -1,550 222.80%
NP 73,980 32,046 31,754 36,094 45,484 14,753 7,560 356.86%
-
NP to SH 58,416 24,366 24,556 28,226 36,072 9,840 4,108 486.00%
-
Tax Rate 10.85% 10.13% 9.47% 11.90% 7.05% 11.39% 17.01% -
Total Cost 634,292 461,641 460,605 488,010 513,292 503,110 492,028 18.43%
-
Net Worth 249,823 232,325 222,605 219,688 214,828 209,968 200,247 15.87%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 249,823 232,325 222,605 219,688 214,828 209,968 200,247 15.87%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.45% 6.49% 6.45% 6.89% 8.14% 2.85% 1.51% -
ROE 23.38% 10.49% 11.03% 12.85% 16.79% 4.69% 2.05% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 728.62 507.87 506.50 539.16 574.83 532.74 513.94 26.17%
EPS 60.08 25.07 25.27 29.04 37.12 10.12 4.23 485.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.57 2.39 2.29 2.26 2.21 2.16 2.06 15.87%
Adjusted Per Share Value based on latest NOSH - 97,207
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 363.53 253.39 252.71 269.01 286.80 265.80 256.42 26.17%
EPS 29.98 12.51 12.60 14.49 18.51 5.05 2.11 485.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2823 1.1925 1.1426 1.1276 1.1027 1.0777 1.0278 15.87%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.10 0.95 0.85 0.70 0.60 0.58 0.64 -
P/RPS 0.15 0.19 0.17 0.13 0.10 0.11 0.12 16.02%
P/EPS 1.83 3.79 3.36 2.41 1.62 5.73 15.14 -75.52%
EY 54.63 26.39 29.72 41.48 61.85 17.45 6.60 308.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.37 0.31 0.27 0.27 0.31 24.35%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 02/12/13 29/08/13 23/05/13 28/02/13 27/11/12 29/08/12 30/05/12 -
Price 1.60 0.98 0.86 0.76 0.62 0.60 0.58 -
P/RPS 0.22 0.19 0.17 0.14 0.11 0.11 0.11 58.67%
P/EPS 2.66 3.91 3.40 2.62 1.67 5.93 13.72 -66.46%
EY 37.56 25.58 29.37 38.21 59.85 16.87 7.29 198.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.41 0.38 0.34 0.28 0.28 0.28 69.80%

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