[RKI] QoQ 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- 33.42%
YoY- 2799.68%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 124,417 107,218 122,358 139,694 143,172 109,624 136,622 -6.05%
PBT 9,352 5,822 8,251 12,233 9,817 -946 5,950 35.22%
Tax -1,122 -53 -1,575 -862 -734 -165 -608 50.50%
NP 8,230 5,769 6,676 11,371 9,083 -1,111 5,342 33.42%
-
NP to SH 5,949 4,304 5,095 9,018 6,759 -1,000 3,770 35.57%
-
Tax Rate 12.00% 0.91% 19.09% 7.05% 7.48% - 10.22% -
Total Cost 116,187 101,449 115,682 128,323 134,089 110,735 131,280 -7.82%
-
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 6.61% 5.38% 5.46% 8.14% 6.34% -1.01% 3.91% -
ROE 2.56% 1.93% 2.32% 4.20% 3.22% -0.50% 1.85% -
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 127.99 110.30 125.87 143.71 147.28 112.77 140.55 -6.05%
EPS 6.12 4.43 5.24 9.28 6.95 -1.03 3.88 35.53%
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 63.86 55.03 62.80 71.70 73.49 56.27 70.12 -6.04%
EPS 3.05 2.21 2.62 4.63 3.47 -0.51 1.94 35.24%
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 0.74 0.77 0.56 0.42 0.39 0.57 0.43 43.65%
P/EPS 15.52 19.20 13.36 6.47 8.34 -62.21 15.73 -0.89%
EY 6.44 5.21 7.49 15.46 11.99 -1.61 6.36 0.83%
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 0.77 0.78 0.60 0.43 0.41 0.51 0.45 43.10%
P/EPS 16.01 19.42 14.50 6.68 8.63 -56.38 16.24 -0.94%
EY 6.24 5.15 6.90 14.96 11.59 -1.77 6.16 0.86%
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