[RKI] QoQ Quarter Result on 30-Sep-2014 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 91.78%
YoY- 14.0%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 179,549 165,630 189,077 175,744 142,759 146,773 184,425 -1.77%
PBT 19,245 21,272 29,450 18,486 10,283 14,809 26,029 -18.27%
Tax -4,970 -1,591 -1,947 -1,692 -1,652 -1,236 -2,395 62.91%
NP 14,275 19,681 27,503 16,794 8,631 13,573 23,634 -28.61%
-
NP to SH 14,254 19,512 27,398 16,648 8,681 12,752 18,971 -17.39%
-
Tax Rate 25.82% 7.48% 6.61% 9.15% 16.07% 8.35% 9.20% -
Total Cost 165,274 145,949 161,574 158,950 134,128 133,200 160,791 1.85%
-
Net Worth 408,271 389,802 366,472 327,589 308,147 296,482 270,236 31.76%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 408,271 389,802 366,472 327,589 308,147 296,482 270,236 31.76%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.95% 11.88% 14.55% 9.56% 6.05% 9.25% 12.81% -
ROE 3.49% 5.01% 7.48% 5.08% 2.82% 4.30% 7.02% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 184.71 170.39 194.51 180.79 146.86 150.99 189.72 -1.77%
EPS 14.66 20.07 28.19 17.13 8.93 13.12 19.52 -17.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.20 4.01 3.77 3.37 3.17 3.05 2.78 31.76%
Adjusted Per Share Value based on latest NOSH - 97,207
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 92.16 85.01 97.05 90.20 73.27 75.33 94.66 -1.77%
EPS 7.32 10.01 14.06 8.54 4.46 6.55 9.74 -17.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0955 2.0007 1.881 1.6814 1.5816 1.5218 1.387 31.76%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 5.85 6.34 3.65 3.80 2.89 2.71 2.08 -
P/RPS 3.17 3.72 1.88 2.10 1.97 1.79 1.10 102.90%
P/EPS 39.90 31.59 12.95 22.19 32.36 20.66 10.66 141.65%
EY 2.51 3.17 7.72 4.51 3.09 4.84 9.38 -58.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.58 0.97 1.13 0.91 0.89 0.75 51.05%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 12/02/15 27/11/14 28/08/14 29/05/14 27/02/14 -
Price 7.45 6.43 5.01 3.66 3.60 3.12 2.54 -
P/RPS 4.03 3.77 2.58 2.02 2.45 2.07 1.34 108.77%
P/EPS 50.81 32.03 17.78 21.37 40.31 23.78 13.01 148.61%
EY 1.97 3.12 5.63 4.68 2.48 4.20 7.68 -59.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.60 1.33 1.09 1.14 1.02 0.91 56.00%

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