[RKI] QoQ Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 25.85%
YoY- -2.79%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 867,112 786,034 802,716 829,536 821,612 770,596 793,384 6.09%
PBT 70,296 88,347 98,374 118,270 96,240 92,213 97,344 -19.49%
Tax -8,656 -19,282 -12,234 -12,090 -11,868 -19,289 -13,188 -24.45%
NP 61,640 69,065 86,140 106,180 84,372 72,924 84,156 -18.72%
-
NP to SH 61,640 69,065 86,140 106,180 84,372 72,725 83,890 -18.55%
-
Tax Rate 12.31% 21.83% 12.44% 10.22% 12.33% 20.92% 13.55% -
Total Cost 805,472 716,969 716,576 723,356 737,240 697,672 709,228 8.84%
-
Net Worth 571,580 553,110 564,775 568,663 514,227 485,065 468,540 14.15%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 571,580 553,110 564,775 568,663 514,227 485,065 468,540 14.15%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 7.11% 8.79% 10.73% 12.80% 10.27% 9.46% 10.61% -
ROE 10.78% 12.49% 15.25% 18.67% 16.41% 14.99% 17.90% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 892.02 808.61 825.78 853.37 845.21 792.73 816.18 6.09%
EPS 63.40 71.05 88.61 109.24 86.80 74.81 86.31 -18.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.88 5.69 5.81 5.85 5.29 4.99 4.82 14.15%
Adjusted Per Share Value based on latest NOSH - 97,207
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 445.06 403.45 412.01 425.78 421.71 395.52 407.22 6.09%
EPS 31.64 35.45 44.21 54.50 43.31 37.33 43.06 -18.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9337 2.839 2.8988 2.9188 2.6394 2.4897 2.4049 14.15%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 4.66 5.20 5.46 4.90 4.69 5.28 5.39 -
P/RPS 0.52 0.64 0.66 0.57 0.55 0.67 0.66 -14.68%
P/EPS 7.35 7.32 6.16 4.49 5.40 7.06 6.25 11.40%
EY 13.61 13.66 16.23 22.29 18.51 14.17 16.01 -10.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.91 0.94 0.84 0.89 1.06 1.12 -20.74%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 29/08/17 30/05/17 21/02/17 29/11/16 29/08/16 24/05/16 -
Price 4.36 5.20 5.25 5.67 4.88 5.10 5.73 -
P/RPS 0.49 0.64 0.64 0.66 0.58 0.64 0.70 -21.14%
P/EPS 6.88 7.32 5.92 5.19 5.62 6.82 6.64 2.39%
EY 14.54 13.66 16.88 19.26 17.79 14.67 15.06 -2.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.91 0.90 0.97 0.92 1.02 1.19 -27.12%

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