[RKI] QoQ TTM Result on 31-Dec-2014 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 14.77%
YoY- 49.4%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 752,229 710,000 673,210 654,353 649,701 651,025 632,683 12.21%
PBT 101,302 88,453 79,491 73,028 69,607 71,867 70,936 26.78%
Tax -11,579 -10,200 -6,882 -6,527 -6,975 -7,534 -7,004 39.77%
NP 89,723 78,253 72,609 66,501 62,632 64,333 63,932 25.32%
-
NP to SH 89,308 77,812 72,239 65,479 57,052 55,008 52,276 42.86%
-
Tax Rate 11.43% 11.53% 8.66% 8.94% 10.02% 10.48% 9.87% -
Total Cost 662,506 631,747 600,601 587,852 587,069 586,692 568,751 10.69%
-
Net Worth 479,232 408,271 389,802 366,472 327,589 308,147 296,482 37.69%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 479,232 408,271 389,802 366,472 327,589 308,147 296,482 37.69%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 11.93% 11.02% 10.79% 10.16% 9.64% 9.88% 10.10% -
ROE 18.64% 19.06% 18.53% 17.87% 17.42% 17.85% 17.63% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 773.84 730.40 692.55 673.15 668.37 669.73 650.86 12.21%
EPS 91.87 80.05 74.31 67.36 58.69 56.59 53.78 42.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.93 4.20 4.01 3.77 3.37 3.17 3.05 37.69%
Adjusted Per Share Value based on latest NOSH - 97,207
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 386.10 364.42 345.54 335.86 333.47 334.15 324.74 12.21%
EPS 45.84 39.94 37.08 33.61 29.28 28.23 26.83 42.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4598 2.0955 2.0007 1.881 1.6814 1.5816 1.5218 37.68%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 6.95 5.85 6.34 3.65 3.80 2.89 2.71 -
P/RPS 0.90 0.80 0.92 0.54 0.57 0.43 0.42 66.13%
P/EPS 7.56 7.31 8.53 5.42 6.47 5.11 5.04 31.00%
EY 13.22 13.68 11.72 18.45 15.44 19.58 19.84 -23.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.39 1.58 0.97 1.13 0.91 0.89 35.86%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 28/05/15 12/02/15 27/11/14 28/08/14 29/05/14 -
Price 7.32 7.45 6.43 5.01 3.66 3.60 3.12 -
P/RPS 0.95 1.02 0.93 0.74 0.55 0.54 0.48 57.57%
P/EPS 7.97 9.31 8.65 7.44 6.24 6.36 5.80 23.57%
EY 12.55 10.74 11.56 13.45 16.04 15.72 17.24 -19.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.77 1.60 1.33 1.09 1.14 1.02 28.13%

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