[RKI] QoQ Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -23.2%
YoY- -1.01%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 829,536 821,612 770,596 793,384 858,678 871,892 710,000 10.87%
PBT 118,270 96,240 92,213 97,344 123,054 125,340 88,453 21.26%
Tax -12,090 -11,868 -19,289 -13,188 -13,376 -12,284 -10,200 11.94%
NP 106,180 84,372 72,924 84,156 109,678 113,056 78,253 22.45%
-
NP to SH 106,180 84,372 72,725 83,890 109,232 112,576 77,812 22.91%
-
Tax Rate 10.22% 12.33% 20.92% 13.55% 10.87% 9.80% 11.53% -
Total Cost 723,356 737,240 697,672 709,228 749,000 758,836 631,747 9.40%
-
Net Worth 568,663 514,227 485,065 468,540 495,758 479,232 408,271 24.59%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 568,663 514,227 485,065 468,540 495,758 479,232 408,271 24.59%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 12.80% 10.27% 9.46% 10.61% 12.77% 12.97% 11.02% -
ROE 18.67% 16.41% 14.99% 17.90% 22.03% 23.49% 19.06% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 853.37 845.21 792.73 816.18 883.35 896.94 730.40 10.87%
EPS 109.24 86.80 74.81 86.31 112.36 115.80 80.05 22.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.85 5.29 4.99 4.82 5.10 4.93 4.20 24.59%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 425.78 421.71 395.52 407.22 440.73 447.52 364.42 10.87%
EPS 54.50 43.31 37.33 43.06 56.07 57.78 39.94 22.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9188 2.6394 2.4897 2.4049 2.5446 2.4598 2.0955 24.59%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 4.90 4.69 5.28 5.39 7.39 6.95 5.85 -
P/RPS 0.57 0.55 0.67 0.66 0.84 0.77 0.80 -20.14%
P/EPS 4.49 5.40 7.06 6.25 6.58 6.00 7.31 -27.63%
EY 22.29 18.51 14.17 16.01 15.21 16.66 13.68 38.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.89 1.06 1.12 1.45 1.41 1.39 -28.41%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 29/11/16 29/08/16 24/05/16 23/02/16 26/11/15 27/08/15 -
Price 5.67 4.88 5.10 5.73 6.83 7.32 7.45 -
P/RPS 0.66 0.58 0.64 0.70 0.77 0.82 1.02 -25.09%
P/EPS 5.19 5.62 6.82 6.64 6.08 6.32 9.31 -32.14%
EY 19.26 17.79 14.67 15.06 16.45 15.82 10.74 47.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.92 1.02 1.19 1.34 1.48 1.77 -32.91%

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