[RKI] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -8.35%
YoY- 2799.68%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 493,687 369,270 262,052 139,694 517,863 374,691 265,067 51.43%
PBT 35,658 26,306 20,484 12,233 16,650 6,833 7,779 176.20%
Tax -3,612 -2,490 -2,437 -862 -1,897 -1,163 -998 135.91%
NP 32,046 23,816 18,047 11,371 14,753 5,670 6,781 181.88%
-
NP to SH 24,366 18,417 14,113 9,018 9,840 3,081 4,081 229.47%
-
Tax Rate 10.13% 9.47% 11.90% 7.05% 11.39% 17.02% 12.83% -
Total Cost 461,641 345,454 244,005 128,323 503,110 369,021 258,286 47.32%
-
Net Worth 232,325 222,605 219,688 214,828 209,968 200,247 204,135 9.01%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 232,325 222,605 219,688 214,828 209,968 200,247 204,135 9.01%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.49% 6.45% 6.89% 8.14% 2.85% 1.51% 2.56% -
ROE 10.49% 8.27% 6.42% 4.20% 4.69% 1.54% 2.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 507.87 379.88 269.58 143.71 532.74 385.45 272.68 51.43%
EPS 25.07 18.95 14.52 9.28 10.12 3.17 4.20 229.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.29 2.26 2.21 2.16 2.06 2.10 9.01%
Adjusted Per Share Value based on latest NOSH - 97,207
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 253.39 189.54 134.50 71.70 265.80 192.32 136.05 51.43%
EPS 12.51 9.45 7.24 4.63 5.05 1.58 2.09 230.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1925 1.1426 1.1276 1.1027 1.0777 1.0278 1.0478 9.01%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.95 0.85 0.70 0.60 0.58 0.64 0.61 -
P/RPS 0.19 0.22 0.26 0.42 0.11 0.17 0.22 -9.31%
P/EPS 3.79 4.49 4.82 6.47 5.73 20.19 14.53 -59.20%
EY 26.39 22.29 20.74 15.46 17.45 4.95 6.88 145.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.31 0.27 0.27 0.31 0.29 23.93%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 23/05/13 28/02/13 27/11/12 29/08/12 30/05/12 24/02/12 -
Price 0.98 0.86 0.76 0.62 0.60 0.58 0.63 -
P/RPS 0.19 0.23 0.28 0.43 0.11 0.15 0.23 -11.96%
P/EPS 3.91 4.54 5.23 6.68 5.93 18.30 15.01 -59.24%
EY 25.58 22.03 19.10 14.96 16.87 5.46 6.66 145.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.34 0.28 0.28 0.28 0.30 23.17%

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