[RKI] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 14.95%
YoY- 137.9%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 702,976 651,025 677,688 722,986 708,272 493,687 492,360 26.76%
PBT 73,944 71,867 82,112 93,550 82,984 35,658 35,074 64.34%
Tax -6,768 -7,534 -7,842 -9,292 -9,004 -3,612 -3,320 60.70%
NP 67,176 64,333 74,269 84,258 73,980 32,046 31,754 64.71%
-
NP to SH 66,592 55,008 61,769 67,150 58,416 24,366 24,556 94.34%
-
Tax Rate 9.15% 10.48% 9.55% 9.93% 10.85% 10.13% 9.47% -
Total Cost 635,800 586,692 603,418 638,728 634,292 461,641 460,605 23.94%
-
Net Worth 327,589 308,147 296,482 270,236 249,823 232,325 222,605 29.34%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 327,589 308,147 296,482 270,236 249,823 232,325 222,605 29.34%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.56% 9.88% 10.96% 11.65% 10.45% 6.49% 6.45% -
ROE 20.33% 17.85% 20.83% 24.85% 23.38% 10.49% 11.03% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 723.17 669.73 697.16 743.76 728.62 507.87 506.50 26.76%
EPS 68.52 56.59 63.55 69.08 60.08 25.07 25.27 94.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.37 3.17 3.05 2.78 2.57 2.39 2.29 29.34%
Adjusted Per Share Value based on latest NOSH - 97,207
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 360.82 334.15 347.84 371.09 363.53 253.39 252.71 26.77%
EPS 34.18 28.23 31.70 34.47 29.98 12.51 12.60 94.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6814 1.5816 1.5218 1.387 1.2823 1.1925 1.1426 29.34%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.80 2.89 2.71 2.08 1.10 0.95 0.85 -
P/RPS 0.53 0.43 0.39 0.28 0.15 0.19 0.17 113.26%
P/EPS 5.55 5.11 4.26 3.01 1.83 3.79 3.36 39.69%
EY 18.03 19.58 23.45 33.21 54.63 26.39 29.72 -28.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.91 0.89 0.75 0.43 0.40 0.37 110.35%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 27/02/14 02/12/13 29/08/13 23/05/13 -
Price 3.66 3.60 3.12 2.54 1.60 0.98 0.86 -
P/RPS 0.51 0.54 0.45 0.34 0.22 0.19 0.17 107.86%
P/EPS 5.34 6.36 4.91 3.68 2.66 3.91 3.40 35.07%
EY 18.72 15.72 20.37 27.20 37.56 25.58 29.37 -25.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.14 1.02 0.91 0.62 0.41 0.38 101.75%

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