[RKI] QoQ Quarter Result on 31-Dec-2011 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 1112.22%
YoY- -24.78%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 139,694 143,172 109,624 136,622 128,445 111,218 98,540 26.11%
PBT 12,233 9,817 -946 5,950 1,829 2,770 809 508.47%
Tax -862 -734 -165 -608 -390 -81 -311 96.95%
NP 11,371 9,083 -1,111 5,342 1,439 2,689 498 700.27%
-
NP to SH 9,018 6,759 -1,000 3,770 311 1,498 -693 -
-
Tax Rate 7.05% 7.48% - 10.22% 21.32% 2.92% 38.44% -
Total Cost 128,323 134,089 110,735 131,280 127,006 108,529 98,042 19.59%
-
Net Worth 214,828 209,968 200,247 204,135 201,178 145,128 184,337 10.71%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 214,828 209,968 200,247 204,135 201,178 145,128 184,337 10.71%
NOSH 97,207 97,207 97,207 97,207 97,187 72,564 64,766 30.99%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.14% 6.34% -1.01% 3.91% 1.12% 2.42% 0.51% -
ROE 4.20% 3.22% -0.50% 1.85% 0.15% 1.03% -0.38% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 143.71 147.28 112.77 140.55 132.16 153.27 152.15 -3.72%
EPS 9.28 6.95 -1.03 3.88 0.32 1.54 -1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.16 2.06 2.10 2.07 2.00 2.8462 -15.48%
Adjusted Per Share Value based on latest NOSH - 97,207
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 71.70 73.49 56.27 70.12 65.93 57.08 50.58 26.11%
EPS 4.63 3.47 -0.51 1.94 0.16 0.77 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1027 1.0777 1.0278 1.0478 1.0326 0.7449 0.9462 10.71%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.60 0.58 0.64 0.61 0.69 0.83 1.15 -
P/RPS 0.42 0.39 0.57 0.43 0.52 0.54 0.76 -32.58%
P/EPS 6.47 8.34 -62.21 15.73 215.63 40.21 -107.48 -
EY 15.46 11.99 -1.61 6.36 0.46 2.49 -0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.31 0.29 0.33 0.42 0.40 -22.99%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 29/08/12 30/05/12 24/02/12 29/11/11 26/08/11 01/06/11 -
Price 0.62 0.60 0.58 0.63 0.65 0.73 1.06 -
P/RPS 0.43 0.41 0.51 0.45 0.49 0.48 0.70 -27.67%
P/EPS 6.68 8.63 -56.38 16.24 203.13 35.36 -99.07 -
EY 14.96 11.59 -1.77 6.16 0.49 2.83 -1.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.28 0.30 0.31 0.37 0.37 -16.91%

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