[RKI] QoQ TTM Result on 30-Sep-2012 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 88.49%
YoY- 202.66%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 493,687 512,442 514,848 529,112 517,863 485,909 474,825 2.63%
PBT 35,658 36,123 29,355 27,054 16,650 9,603 11,358 114.55%
Tax -3,612 -3,224 -3,336 -2,369 -1,897 -1,244 -1,390 89.12%
NP 32,046 32,899 26,019 24,685 14,753 8,359 9,968 117.98%
-
NP to SH 24,366 25,176 19,872 18,547 9,840 4,579 4,886 192.17%
-
Tax Rate 10.13% 8.93% 11.36% 8.76% 11.39% 12.95% 12.24% -
Total Cost 461,641 479,543 488,829 504,427 503,110 477,550 464,857 -0.46%
-
Net Worth 232,325 222,605 219,688 214,828 209,968 200,247 204,135 9.01%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 232,325 222,605 219,688 214,828 209,968 200,247 204,135 9.01%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.49% 6.42% 5.05% 4.67% 2.85% 1.72% 2.10% -
ROE 10.49% 11.31% 9.05% 8.63% 4.69% 2.29% 2.39% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 507.87 527.16 529.64 544.31 532.74 499.87 488.47 2.63%
EPS 25.07 25.90 20.44 19.08 10.12 4.71 5.03 192.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.29 2.26 2.21 2.16 2.06 2.10 9.01%
Adjusted Per Share Value based on latest NOSH - 97,207
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 253.39 263.02 264.26 271.58 265.80 249.40 243.71 2.63%
EPS 12.51 12.92 10.20 9.52 5.05 2.35 2.51 192.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1925 1.1426 1.1276 1.1027 1.0777 1.0278 1.0478 9.01%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.95 0.85 0.70 0.60 0.58 0.64 0.61 -
P/RPS 0.19 0.16 0.13 0.11 0.11 0.13 0.12 35.88%
P/EPS 3.79 3.28 3.42 3.14 5.73 13.59 12.14 -54.01%
EY 26.39 30.47 29.20 31.80 17.45 7.36 8.24 117.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.31 0.27 0.27 0.31 0.29 23.93%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 23/05/13 28/02/13 27/11/12 29/08/12 30/05/12 24/02/12 -
Price 0.98 0.86 0.76 0.62 0.60 0.58 0.63 -
P/RPS 0.19 0.16 0.14 0.11 0.11 0.12 0.13 28.81%
P/EPS 3.91 3.32 3.72 3.25 5.93 12.31 12.53 -54.02%
EY 25.58 30.12 26.90 30.77 16.87 8.12 7.98 117.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.34 0.28 0.28 0.28 0.30 23.17%

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