[RKI] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 32.29%
YoY- 31.19%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 871,892 710,000 707,268 729,642 702,976 651,025 677,688 18.27%
PBT 125,340 88,453 92,277 95,872 73,944 71,867 82,112 32.53%
Tax -12,284 -10,200 -6,973 -7,278 -6,768 -7,534 -7,842 34.84%
NP 113,056 78,253 85,304 88,594 67,176 64,333 74,269 32.29%
-
NP to SH 112,576 77,812 84,744 88,092 66,592 55,008 61,769 49.15%
-
Tax Rate 9.80% 11.53% 7.56% 7.59% 9.15% 10.48% 9.55% -
Total Cost 758,836 631,747 621,964 641,048 635,800 586,692 603,418 16.49%
-
Net Worth 479,232 408,271 389,802 366,472 327,589 308,147 296,482 37.69%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 479,232 408,271 389,802 366,472 327,589 308,147 296,482 37.69%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 12.97% 11.02% 12.06% 12.14% 9.56% 9.88% 10.96% -
ROE 23.49% 19.06% 21.74% 24.04% 20.33% 17.85% 20.83% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 896.94 730.40 727.59 750.60 723.17 669.73 697.16 18.27%
EPS 115.80 80.05 87.17 90.62 68.52 56.59 63.55 49.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.93 4.20 4.01 3.77 3.37 3.17 3.05 37.69%
Adjusted Per Share Value based on latest NOSH - 97,207
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 447.52 364.42 363.02 374.50 360.82 334.15 347.84 18.27%
EPS 57.78 39.94 43.50 45.21 34.18 28.23 31.70 49.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4598 2.0955 2.0007 1.881 1.6814 1.5816 1.5218 37.68%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 6.95 5.85 6.34 3.65 3.80 2.89 2.71 -
P/RPS 0.77 0.80 0.87 0.49 0.53 0.43 0.39 57.31%
P/EPS 6.00 7.31 7.27 4.03 5.55 5.11 4.26 25.62%
EY 16.66 13.68 13.75 24.83 18.03 19.58 23.45 -20.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.39 1.58 0.97 1.13 0.91 0.89 35.86%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 28/05/15 12/02/15 27/11/14 28/08/14 29/05/14 -
Price 7.32 7.45 6.43 5.01 3.66 3.60 3.12 -
P/RPS 0.82 1.02 0.88 0.67 0.51 0.54 0.45 49.13%
P/EPS 6.32 9.31 7.38 5.53 5.34 6.36 4.91 18.31%
EY 15.82 10.74 13.56 18.09 18.72 15.72 20.37 -15.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.77 1.60 1.33 1.09 1.14 1.02 28.13%

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