[RKI] QoQ Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 44.3%
YoY- 37.19%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 429,339 217,973 710,000 530,451 364,821 175,744 651,025 -24.17%
PBT 61,527 31,335 88,453 69,208 47,936 18,486 71,867 -9.81%
Tax -6,688 -3,071 -10,200 -5,230 -3,639 -1,692 -7,534 -7.61%
NP 54,839 28,264 78,253 63,978 44,297 16,794 64,333 -10.07%
-
NP to SH 54,616 28,144 77,812 63,558 44,046 16,648 55,008 -0.47%
-
Tax Rate 10.87% 9.80% 11.53% 7.56% 7.59% 9.15% 10.48% -
Total Cost 374,500 189,709 631,747 466,473 320,524 158,950 586,692 -25.80%
-
Net Worth 495,758 479,232 408,271 389,802 366,472 327,589 308,147 37.18%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 495,758 479,232 408,271 389,802 366,472 327,589 308,147 37.18%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 12.77% 12.97% 11.02% 12.06% 12.14% 9.56% 9.88% -
ROE 11.02% 5.87% 19.06% 16.31% 12.02% 5.08% 17.85% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 441.67 224.23 730.40 545.69 375.30 180.79 669.73 -24.17%
EPS 56.18 28.95 80.05 65.38 45.31 17.13 56.59 -0.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.10 4.93 4.20 4.01 3.77 3.37 3.17 37.18%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 220.37 111.88 364.42 272.26 187.25 90.20 334.15 -24.17%
EPS 28.03 14.45 39.94 32.62 22.61 8.54 28.23 -0.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5446 2.4598 2.0955 2.0007 1.881 1.6814 1.5816 37.18%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 7.39 6.95 5.85 6.34 3.65 3.80 2.89 -
P/RPS 1.67 3.10 0.80 1.16 0.97 2.10 0.43 146.46%
P/EPS 13.15 24.00 7.31 9.70 8.06 22.19 5.11 87.46%
EY 7.60 4.17 13.68 10.31 12.41 4.51 19.58 -46.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.41 1.39 1.58 0.97 1.13 0.91 36.30%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 26/11/15 27/08/15 28/05/15 12/02/15 27/11/14 28/08/14 -
Price 6.83 7.32 7.45 6.43 5.01 3.66 3.60 -
P/RPS 1.55 3.26 1.02 1.18 1.33 2.02 0.54 101.58%
P/EPS 12.16 25.28 9.31 9.83 11.06 21.37 6.36 53.86%
EY 8.23 3.96 10.74 10.17 9.04 4.68 15.72 -34.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.48 1.77 1.60 1.33 1.09 1.14 11.34%

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