[RKI] QoQ TTM Result on 31-Dec-2011 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -20.27%
YoY- -71.15%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 529,112 517,863 485,909 474,825 481,939 500,664 519,302 1.25%
PBT 27,054 16,650 9,603 11,358 13,552 21,748 24,870 5.75%
Tax -2,369 -1,897 -1,244 -1,390 -1,435 -2,006 -3,407 -21.46%
NP 24,685 14,753 8,359 9,968 12,117 19,742 21,463 9.74%
-
NP to SH 18,547 9,840 4,579 4,886 6,128 12,579 13,770 21.89%
-
Tax Rate 8.76% 11.39% 12.95% 12.24% 10.59% 9.22% 13.70% -
Total Cost 504,427 503,110 477,550 464,857 469,822 480,922 497,839 0.87%
-
Net Worth 214,828 209,968 200,247 204,135 201,178 145,128 184,337 10.71%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 214,828 209,968 200,247 204,135 201,178 145,128 184,337 10.71%
NOSH 97,207 97,207 97,207 97,207 97,187 72,564 64,766 30.99%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.67% 2.85% 1.72% 2.10% 2.51% 3.94% 4.13% -
ROE 8.63% 4.69% 2.29% 2.39% 3.05% 8.67% 7.47% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 544.31 532.74 499.87 488.47 495.89 689.96 801.81 -22.70%
EPS 19.08 10.12 4.71 5.03 6.31 17.34 21.26 -6.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.16 2.06 2.10 2.07 2.00 2.8462 -15.48%
Adjusted Per Share Value based on latest NOSH - 97,207
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 271.58 265.80 249.40 243.71 247.36 256.98 266.54 1.25%
EPS 9.52 5.05 2.35 2.51 3.15 6.46 7.07 21.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1027 1.0777 1.0278 1.0478 1.0326 0.7449 0.9462 10.71%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.60 0.58 0.64 0.61 0.69 0.83 1.15 -
P/RPS 0.11 0.11 0.13 0.12 0.14 0.12 0.14 -14.81%
P/EPS 3.14 5.73 13.59 12.14 10.94 4.79 5.41 -30.35%
EY 31.80 17.45 7.36 8.24 9.14 20.89 18.49 43.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.31 0.29 0.33 0.42 0.40 -22.99%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 29/08/12 30/05/12 24/02/12 29/11/11 26/08/11 01/06/11 -
Price 0.62 0.60 0.58 0.63 0.65 0.73 1.06 -
P/RPS 0.11 0.11 0.12 0.13 0.13 0.11 0.13 -10.51%
P/EPS 3.25 5.93 12.31 12.53 10.31 4.21 4.99 -24.80%
EY 30.77 16.87 8.12 7.98 9.70 23.75 20.06 32.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.28 0.30 0.31 0.37 0.37 -16.91%

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