[RKI] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 26.69%
YoY- 449.81%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 593,128 531,061 493,687 512,442 514,848 529,112 517,863 9.44%
PBT 61,949 44,171 35,658 36,123 29,355 27,054 16,650 139.53%
Tax -5,821 -5,001 -3,612 -3,224 -3,336 -2,369 -1,897 110.73%
NP 56,128 39,170 32,046 32,899 26,019 24,685 14,753 143.11%
-
NP to SH 43,828 29,952 24,366 25,176 19,872 18,547 9,840 169.97%
-
Tax Rate 9.40% 11.32% 10.13% 8.93% 11.36% 8.76% 11.39% -
Total Cost 537,000 491,891 461,641 479,543 488,829 504,427 503,110 4.42%
-
Net Worth 270,236 249,823 232,325 222,605 219,688 214,828 209,968 18.26%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 270,236 249,823 232,325 222,605 219,688 214,828 209,968 18.26%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 9.46% 7.38% 6.49% 6.42% 5.05% 4.67% 2.85% -
ROE 16.22% 11.99% 10.49% 11.31% 9.05% 8.63% 4.69% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 610.17 546.32 507.87 527.16 529.64 544.31 532.74 9.44%
EPS 45.09 30.81 25.07 25.90 20.44 19.08 10.12 170.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.78 2.57 2.39 2.29 2.26 2.21 2.16 18.26%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 304.43 272.58 253.39 263.02 264.26 271.58 265.80 9.44%
EPS 22.50 15.37 12.51 12.92 10.20 9.52 5.05 170.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.387 1.2823 1.1925 1.1426 1.1276 1.1027 1.0777 18.26%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.08 1.10 0.95 0.85 0.70 0.60 0.58 -
P/RPS 0.34 0.20 0.19 0.16 0.13 0.11 0.11 111.75%
P/EPS 4.61 3.57 3.79 3.28 3.42 3.14 5.73 -13.46%
EY 21.68 28.01 26.39 30.47 29.20 31.80 17.45 15.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.43 0.40 0.37 0.31 0.27 0.27 97.23%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 02/12/13 29/08/13 23/05/13 28/02/13 27/11/12 29/08/12 -
Price 2.54 1.60 0.98 0.86 0.76 0.62 0.60 -
P/RPS 0.42 0.29 0.19 0.16 0.14 0.11 0.11 143.69%
P/EPS 5.63 5.19 3.91 3.32 3.72 3.25 5.93 -3.39%
EY 17.75 19.26 25.58 30.12 26.90 30.77 16.87 3.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.62 0.41 0.38 0.34 0.28 0.28 118.93%

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