[RKI] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 32.3%
YoY- 147.62%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 508,266 361,493 177,068 493,687 369,270 262,052 139,694 136.74%
PBT 61,584 46,775 20,746 35,658 26,306 20,484 12,233 194.02%
Tax -5,882 -4,646 -2,251 -3,612 -2,490 -2,437 -862 260.18%
NP 55,702 42,129 18,495 32,046 23,816 18,047 11,371 188.71%
-
NP to SH 46,327 33,575 14,604 24,366 18,417 14,113 9,018 198.02%
-
Tax Rate 9.55% 9.93% 10.85% 10.13% 9.47% 11.90% 7.05% -
Total Cost 452,564 319,364 158,573 461,641 345,454 244,005 128,323 131.87%
-
Net Worth 296,482 270,236 249,823 232,325 222,605 219,688 214,828 23.98%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 296,482 270,236 249,823 232,325 222,605 219,688 214,828 23.98%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.96% 11.65% 10.45% 6.49% 6.45% 6.89% 8.14% -
ROE 15.63% 12.42% 5.85% 10.49% 8.27% 6.42% 4.20% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 522.87 371.88 182.15 507.87 379.88 269.58 143.71 136.74%
EPS 47.66 34.54 15.02 25.07 18.95 14.52 9.28 197.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.05 2.78 2.57 2.39 2.29 2.26 2.21 23.98%
Adjusted Per Share Value based on latest NOSH - 97,207
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 260.88 185.54 90.88 253.39 189.54 134.50 71.70 136.74%
EPS 23.78 17.23 7.50 12.51 9.45 7.24 4.63 197.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5218 1.387 1.2823 1.1925 1.1426 1.1276 1.1027 23.98%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.71 2.08 1.10 0.95 0.85 0.70 0.60 -
P/RPS 0.52 0.56 0.60 0.19 0.22 0.26 0.42 15.31%
P/EPS 5.69 6.02 7.32 3.79 4.49 4.82 6.47 -8.21%
EY 17.59 16.61 13.66 26.39 22.29 20.74 15.46 8.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.75 0.43 0.40 0.37 0.31 0.27 121.64%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 02/12/13 29/08/13 23/05/13 28/02/13 27/11/12 -
Price 3.12 2.54 1.60 0.98 0.86 0.76 0.62 -
P/RPS 0.60 0.68 0.88 0.19 0.23 0.28 0.43 24.89%
P/EPS 6.55 7.35 10.65 3.91 4.54 5.23 6.68 -1.30%
EY 15.27 13.60 9.39 25.58 22.03 19.10 14.96 1.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.91 0.62 0.41 0.38 0.34 0.28 136.93%

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