[RKI] QoQ Quarter Result on 31-Mar-2015 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -28.78%
YoY- 53.01%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 211,366 217,973 179,549 165,630 189,077 175,744 142,759 29.81%
PBT 30,192 31,335 19,245 21,272 29,450 18,486 10,283 104.64%
Tax -3,617 -3,071 -4,970 -1,591 -1,947 -1,692 -1,652 68.37%
NP 26,575 28,264 14,275 19,681 27,503 16,794 8,631 111.21%
-
NP to SH 26,472 28,144 14,254 19,512 27,398 16,648 8,681 109.85%
-
Tax Rate 11.98% 9.80% 25.82% 7.48% 6.61% 9.15% 16.07% -
Total Cost 184,791 189,709 165,274 145,949 161,574 158,950 134,128 23.74%
-
Net Worth 495,758 479,232 408,271 389,802 366,472 327,589 308,147 37.18%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 495,758 479,232 408,271 389,802 366,472 327,589 308,147 37.18%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 12.57% 12.97% 7.95% 11.88% 14.55% 9.56% 6.05% -
ROE 5.34% 5.87% 3.49% 5.01% 7.48% 5.08% 2.82% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 217.44 224.23 184.71 170.39 194.51 180.79 146.86 29.81%
EPS 27.23 28.95 14.66 20.07 28.19 17.13 8.93 109.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.10 4.93 4.20 4.01 3.77 3.37 3.17 37.18%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 108.49 111.88 92.16 85.01 97.05 90.20 73.27 29.81%
EPS 13.59 14.45 7.32 10.01 14.06 8.54 4.46 109.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5446 2.4598 2.0955 2.0007 1.881 1.6814 1.5816 37.18%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 7.39 6.95 5.85 6.34 3.65 3.80 2.89 -
P/RPS 3.40 3.10 3.17 3.72 1.88 2.10 1.97 43.73%
P/EPS 27.14 24.00 39.90 31.59 12.95 22.19 32.36 -11.03%
EY 3.69 4.17 2.51 3.17 7.72 4.51 3.09 12.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.41 1.39 1.58 0.97 1.13 0.91 36.30%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 26/11/15 27/08/15 28/05/15 12/02/15 27/11/14 28/08/14 -
Price 6.83 7.32 7.45 6.43 5.01 3.66 3.60 -
P/RPS 3.14 3.26 4.03 3.77 2.58 2.02 2.45 17.93%
P/EPS 25.08 25.28 50.81 32.03 17.78 21.37 40.31 -27.05%
EY 3.99 3.96 1.97 3.12 5.63 4.68 2.48 37.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.48 1.77 1.60 1.33 1.09 1.14 11.34%

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