[RKI] QoQ Quarter Result on 31-Mar-2012 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -126.53%
YoY- -44.3%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 122,358 139,694 143,172 109,624 136,622 128,445 111,218 6.53%
PBT 8,251 12,233 9,817 -946 5,950 1,829 2,770 106.33%
Tax -1,575 -862 -734 -165 -608 -390 -81 616.62%
NP 6,676 11,371 9,083 -1,111 5,342 1,439 2,689 82.84%
-
NP to SH 5,095 9,018 6,759 -1,000 3,770 311 1,498 125.32%
-
Tax Rate 19.09% 7.05% 7.48% - 10.22% 21.32% 2.92% -
Total Cost 115,682 128,323 134,089 110,735 131,280 127,006 108,529 4.32%
-
Net Worth 219,688 214,828 209,968 200,247 204,135 201,178 145,128 31.67%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 219,688 214,828 209,968 200,247 204,135 201,178 145,128 31.67%
NOSH 97,207 97,207 97,207 97,207 97,207 97,187 72,564 21.41%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.46% 8.14% 6.34% -1.01% 3.91% 1.12% 2.42% -
ROE 2.32% 4.20% 3.22% -0.50% 1.85% 0.15% 1.03% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 125.87 143.71 147.28 112.77 140.55 132.16 153.27 -12.25%
EPS 5.24 9.28 6.95 -1.03 3.88 0.32 1.54 125.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.21 2.16 2.06 2.10 2.07 2.00 8.44%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 62.80 71.70 73.49 56.27 70.12 65.93 57.08 6.54%
EPS 2.62 4.63 3.47 -0.51 1.94 0.16 0.77 125.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1276 1.1027 1.0777 1.0278 1.0478 1.0326 0.7449 31.67%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.70 0.60 0.58 0.64 0.61 0.69 0.83 -
P/RPS 0.56 0.42 0.39 0.57 0.43 0.52 0.54 2.44%
P/EPS 13.36 6.47 8.34 -62.21 15.73 215.63 40.21 -51.86%
EY 7.49 15.46 11.99 -1.61 6.36 0.46 2.49 107.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.27 0.31 0.29 0.33 0.42 -18.25%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 27/11/12 29/08/12 30/05/12 24/02/12 29/11/11 26/08/11 -
Price 0.76 0.62 0.60 0.58 0.63 0.65 0.73 -
P/RPS 0.60 0.43 0.41 0.51 0.45 0.49 0.48 15.96%
P/EPS 14.50 6.68 8.63 -56.38 16.24 203.13 35.36 -44.65%
EY 6.90 14.96 11.59 -1.77 6.16 0.49 2.83 80.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.28 0.28 0.28 0.30 0.31 0.37 -5.45%

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