[RKI] QoQ TTM Result on 30-Sep-2014 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 3.72%
YoY- 90.48%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 710,000 673,210 654,353 649,701 651,025 632,683 593,128 12.77%
PBT 88,453 79,491 73,028 69,607 71,867 70,936 61,949 26.88%
Tax -10,200 -6,882 -6,527 -6,975 -7,534 -7,004 -5,821 45.49%
NP 78,253 72,609 66,501 62,632 64,333 63,932 56,128 24.87%
-
NP to SH 77,812 72,239 65,479 57,052 55,008 52,276 43,828 46.77%
-
Tax Rate 11.53% 8.66% 8.94% 10.02% 10.48% 9.87% 9.40% -
Total Cost 631,747 600,601 587,852 587,069 586,692 568,751 537,000 11.47%
-
Net Worth 408,271 389,802 366,472 327,589 308,147 296,482 270,236 31.76%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 408,271 389,802 366,472 327,589 308,147 296,482 270,236 31.76%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 11.02% 10.79% 10.16% 9.64% 9.88% 10.10% 9.46% -
ROE 19.06% 18.53% 17.87% 17.42% 17.85% 17.63% 16.22% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 730.40 692.55 673.15 668.37 669.73 650.86 610.17 12.77%
EPS 80.05 74.31 67.36 58.69 56.59 53.78 45.09 46.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.20 4.01 3.77 3.37 3.17 3.05 2.78 31.76%
Adjusted Per Share Value based on latest NOSH - 97,207
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 364.42 345.54 335.86 333.47 334.15 324.74 304.43 12.77%
EPS 39.94 37.08 33.61 29.28 28.23 26.83 22.50 46.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0955 2.0007 1.881 1.6814 1.5816 1.5218 1.387 31.76%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 5.85 6.34 3.65 3.80 2.89 2.71 2.08 -
P/RPS 0.80 0.92 0.54 0.57 0.43 0.42 0.34 77.18%
P/EPS 7.31 8.53 5.42 6.47 5.11 5.04 4.61 36.09%
EY 13.68 11.72 18.45 15.44 19.58 19.84 21.68 -26.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.58 0.97 1.13 0.91 0.89 0.75 51.05%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 12/02/15 27/11/14 28/08/14 29/05/14 27/02/14 -
Price 7.45 6.43 5.01 3.66 3.60 3.12 2.54 -
P/RPS 1.02 0.93 0.74 0.55 0.54 0.48 0.42 80.96%
P/EPS 9.31 8.65 7.44 6.24 6.36 5.80 5.63 39.96%
EY 10.74 11.56 13.45 16.04 15.72 17.24 17.75 -28.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.60 1.33 1.09 1.14 1.02 0.91 56.00%

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