[RKI] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -6.28%
YoY- -66.75%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 514,848 529,112 517,863 485,909 474,825 481,939 500,664 1.87%
PBT 29,355 27,054 16,650 9,603 11,358 13,552 21,748 22.02%
Tax -3,336 -2,369 -1,897 -1,244 -1,390 -1,435 -2,006 40.15%
NP 26,019 24,685 14,753 8,359 9,968 12,117 19,742 20.10%
-
NP to SH 19,872 18,547 9,840 4,579 4,886 6,128 12,579 35.45%
-
Tax Rate 11.36% 8.76% 11.39% 12.95% 12.24% 10.59% 9.22% -
Total Cost 488,829 504,427 503,110 477,550 464,857 469,822 480,922 1.08%
-
Net Worth 219,688 214,828 209,968 200,247 204,135 201,178 145,128 31.67%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 219,688 214,828 209,968 200,247 204,135 201,178 145,128 31.67%
NOSH 97,207 97,207 97,207 97,207 97,207 97,187 72,564 21.41%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.05% 4.67% 2.85% 1.72% 2.10% 2.51% 3.94% -
ROE 9.05% 8.63% 4.69% 2.29% 2.39% 3.05% 8.67% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 529.64 544.31 532.74 499.87 488.47 495.89 689.96 -16.09%
EPS 20.44 19.08 10.12 4.71 5.03 6.31 17.34 11.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.21 2.16 2.06 2.10 2.07 2.00 8.44%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 264.26 271.58 265.80 249.40 243.71 247.36 256.98 1.87%
EPS 10.20 9.52 5.05 2.35 2.51 3.15 6.46 35.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1276 1.1027 1.0777 1.0278 1.0478 1.0326 0.7449 31.67%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.70 0.60 0.58 0.64 0.61 0.69 0.83 -
P/RPS 0.13 0.11 0.11 0.13 0.12 0.14 0.12 5.45%
P/EPS 3.42 3.14 5.73 13.59 12.14 10.94 4.79 -20.03%
EY 29.20 31.80 17.45 7.36 8.24 9.14 20.89 24.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.27 0.31 0.29 0.33 0.42 -18.25%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 27/11/12 29/08/12 30/05/12 24/02/12 29/11/11 26/08/11 -
Price 0.76 0.62 0.60 0.58 0.63 0.65 0.73 -
P/RPS 0.14 0.11 0.11 0.12 0.13 0.13 0.11 17.35%
P/EPS 3.72 3.25 5.93 12.31 12.53 10.31 4.21 -7.88%
EY 26.90 30.77 16.87 8.12 7.98 9.70 23.75 8.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.28 0.28 0.28 0.30 0.31 0.37 -5.45%

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