[RKI] QoQ TTM Result on 30-Jun-2015 [#4]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 7.71%
YoY- 41.46%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 774,587 774,518 752,229 710,000 673,210 654,353 649,701 12.42%
PBT 92,253 102,044 101,302 88,453 79,491 73,028 69,607 20.63%
Tax -14,861 -13,249 -11,579 -10,200 -6,882 -6,527 -6,975 65.50%
NP 77,392 88,795 89,723 78,253 72,609 66,501 62,632 15.13%
-
NP to SH 77,172 88,382 89,308 77,812 72,239 65,479 57,052 22.28%
-
Tax Rate 16.11% 12.98% 11.43% 11.53% 8.66% 8.94% 10.02% -
Total Cost 697,195 685,723 662,506 631,747 600,601 587,852 587,069 12.13%
-
Net Worth 468,540 495,758 479,232 408,271 389,802 366,472 327,589 26.91%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 468,540 495,758 479,232 408,271 389,802 366,472 327,589 26.91%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 9.99% 11.46% 11.93% 11.02% 10.79% 10.16% 9.64% -
ROE 16.47% 17.83% 18.64% 19.06% 18.53% 17.87% 17.42% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 796.84 796.77 773.84 730.40 692.55 673.15 668.37 12.42%
EPS 79.39 90.92 91.87 80.05 74.31 67.36 58.69 22.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.82 5.10 4.93 4.20 4.01 3.77 3.37 26.91%
Adjusted Per Share Value based on latest NOSH - 97,207
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 397.57 397.54 386.10 364.42 345.54 335.86 333.47 12.42%
EPS 39.61 45.36 45.84 39.94 37.08 33.61 29.28 22.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4049 2.5446 2.4598 2.0955 2.0007 1.881 1.6814 26.91%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 5.39 7.39 6.95 5.85 6.34 3.65 3.80 -
P/RPS 0.68 0.93 0.90 0.80 0.92 0.54 0.57 12.47%
P/EPS 6.79 8.13 7.56 7.31 8.53 5.42 6.47 3.26%
EY 14.73 12.30 13.22 13.68 11.72 18.45 15.44 -3.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.45 1.41 1.39 1.58 0.97 1.13 -0.59%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 23/02/16 26/11/15 27/08/15 28/05/15 12/02/15 27/11/14 -
Price 5.73 6.83 7.32 7.45 6.43 5.01 3.66 -
P/RPS 0.72 0.86 0.95 1.02 0.93 0.74 0.55 19.64%
P/EPS 7.22 7.51 7.97 9.31 8.65 7.44 6.24 10.20%
EY 13.85 13.31 12.55 10.74 11.56 13.45 16.04 -9.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.34 1.48 1.77 1.60 1.33 1.09 6.02%

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