[RKI] QoQ Cumulative 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- 15.2%
YoY- -1.01%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 414,768 205,403 770,596 595,038 429,339 217,973 710,000 -30.00%
PBT 59,135 24,060 92,213 73,008 61,527 31,335 88,453 -23.44%
Tax -6,045 -2,967 -19,289 -9,891 -6,688 -3,071 -10,200 -29.33%
NP 53,090 21,093 72,924 63,117 54,839 28,264 78,253 -22.69%
-
NP to SH 53,090 21,093 72,725 62,918 54,616 28,144 77,812 -22.40%
-
Tax Rate 10.22% 12.33% 20.92% 13.55% 10.87% 9.80% 11.53% -
Total Cost 361,678 184,310 697,672 531,921 374,500 189,709 631,747 -30.93%
-
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 9.34% 4.10% 14.99% 13.43% 11.02% 5.87% 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 426.68 211.30 792.73 612.13 441.67 224.23 730.40 -30.00%
EPS 54.62 21.70 74.81 64.73 56.18 28.95 80.05 -22.40%
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 212.89 105.43 395.52 305.42 220.37 111.88 364.42 -30.00%
EPS 27.25 10.83 37.33 32.29 28.03 14.45 39.94 -22.40%
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 1.15 2.22 0.67 0.88 1.67 3.10 0.80 27.23%
P/EPS 8.97 21.61 7.06 8.33 13.15 24.00 7.31 14.54%
EY 11.15 4.63 14.17 12.01 7.60 4.17 13.68 -12.69%
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 1.33 2.31 0.64 0.94 1.55 3.26 1.02 19.25%
P/EPS 10.38 22.49 6.82 8.85 12.16 25.28 9.31 7.48%
EY 9.63 4.45 14.67 11.30 8.23 3.96 10.74 -6.98%
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