[RKI] QoQ Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 219.38%
YoY- -21.1%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 369,270 262,052 139,694 517,863 374,691 265,067 128,445 102.05%
PBT 26,306 20,484 12,233 16,650 6,833 7,779 1,829 490.45%
Tax -2,490 -2,437 -862 -1,897 -1,163 -998 -390 243.76%
NP 23,816 18,047 11,371 14,753 5,670 6,781 1,439 548.33%
-
NP to SH 18,417 14,113 9,018 9,840 3,081 4,081 311 1415.51%
-
Tax Rate 9.47% 11.90% 7.05% 11.39% 17.02% 12.83% 21.32% -
Total Cost 345,454 244,005 128,323 503,110 369,021 258,286 127,006 94.73%
-
Net Worth 222,605 219,688 214,828 209,968 200,247 204,135 201,178 6.97%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 222,605 219,688 214,828 209,968 200,247 204,135 201,178 6.97%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,187 0.01%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.45% 6.89% 8.14% 2.85% 1.51% 2.56% 1.12% -
ROE 8.27% 6.42% 4.20% 4.69% 1.54% 2.00% 0.15% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 379.88 269.58 143.71 532.74 385.45 272.68 132.16 102.03%
EPS 18.95 14.52 9.28 10.12 3.17 4.20 0.32 1415.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.26 2.21 2.16 2.06 2.10 2.07 6.95%
Adjusted Per Share Value based on latest NOSH - 97,207
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 189.54 134.50 71.70 265.80 192.32 136.05 65.93 102.05%
EPS 9.45 7.24 4.63 5.05 1.58 2.09 0.16 1412.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1426 1.1276 1.1027 1.0777 1.0278 1.0478 1.0326 6.97%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.85 0.70 0.60 0.58 0.64 0.61 0.69 -
P/RPS 0.22 0.26 0.42 0.11 0.17 0.22 0.52 -43.61%
P/EPS 4.49 4.82 6.47 5.73 20.19 14.53 215.63 -92.41%
EY 22.29 20.74 15.46 17.45 4.95 6.88 0.46 1225.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.31 0.27 0.27 0.31 0.29 0.33 7.91%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 28/02/13 27/11/12 29/08/12 30/05/12 24/02/12 29/11/11 -
Price 0.86 0.76 0.62 0.60 0.58 0.63 0.65 -
P/RPS 0.23 0.28 0.43 0.11 0.15 0.23 0.49 -39.57%
P/EPS 4.54 5.23 6.68 5.93 18.30 15.01 203.13 -92.04%
EY 22.03 19.10 14.96 16.87 5.46 6.66 0.49 1161.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.28 0.28 0.28 0.30 0.31 14.52%

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