[RKI] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -49.67%
YoY- -72.19%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 524,104 558,776 517,863 499,588 530,134 513,780 500,664 3.08%
PBT 40,968 48,932 16,650 9,110 15,558 7,316 21,747 52.24%
Tax -4,874 -3,448 -1,897 -1,550 -1,996 -1,560 -2,006 80.24%
NP 36,094 45,484 14,753 7,560 13,562 5,756 19,741 49.25%
-
NP to SH 28,226 36,072 9,840 4,108 8,162 1,244 12,471 71.95%
-
Tax Rate 11.90% 7.05% 11.39% 17.01% 12.83% 21.32% 9.22% -
Total Cost 488,010 513,292 503,110 492,028 516,572 508,024 480,923 0.97%
-
Net Worth 219,688 214,828 209,968 200,247 204,135 201,178 132,853 39.62%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 219,688 214,828 209,968 200,247 204,135 201,178 132,853 39.62%
NOSH 97,207 97,207 97,207 97,207 97,207 97,187 66,760 28.31%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.89% 8.14% 2.85% 1.51% 2.56% 1.12% 3.94% -
ROE 12.85% 16.79% 4.69% 2.05% 4.00% 0.62% 9.39% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 539.16 574.83 532.74 513.94 545.36 528.65 749.94 -19.66%
EPS 29.04 37.12 10.12 4.23 8.40 1.28 12.83 71.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.21 2.16 2.06 2.10 2.07 1.99 8.81%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 269.01 286.80 265.80 256.42 272.10 263.71 256.98 3.08%
EPS 14.49 18.51 5.05 2.11 4.19 0.64 6.40 71.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1276 1.1027 1.0777 1.0278 1.0478 1.0326 0.6819 39.62%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.70 0.60 0.58 0.64 0.61 0.69 0.83 -
P/RPS 0.13 0.10 0.11 0.12 0.11 0.13 0.11 11.72%
P/EPS 2.41 1.62 5.73 15.14 7.26 53.91 4.44 -33.33%
EY 41.48 61.85 17.45 6.60 13.76 1.86 22.51 50.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.27 0.31 0.29 0.33 0.42 -18.25%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 27/11/12 29/08/12 30/05/12 24/02/12 29/11/11 26/08/11 -
Price 0.76 0.62 0.60 0.58 0.63 0.65 0.73 -
P/RPS 0.14 0.11 0.11 0.11 0.12 0.12 0.10 25.01%
P/EPS 2.62 1.67 5.93 13.72 7.50 50.78 3.91 -23.33%
EY 38.21 59.85 16.87 7.29 13.33 1.97 25.59 30.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.28 0.28 0.28 0.30 0.31 0.37 -5.45%

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