[RKI] QoQ TTM Result on 31-Mar-2014 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 19.28%
YoY- 107.64%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 654,353 649,701 651,025 632,683 593,128 531,061 493,687 20.60%
PBT 73,028 69,607 71,867 70,936 61,949 44,171 35,658 61.06%
Tax -6,527 -6,975 -7,534 -7,004 -5,821 -5,001 -3,612 48.19%
NP 66,501 62,632 64,333 63,932 56,128 39,170 32,046 62.47%
-
NP to SH 65,479 57,052 55,008 52,276 43,828 29,952 24,366 92.94%
-
Tax Rate 8.94% 10.02% 10.48% 9.87% 9.40% 11.32% 10.13% -
Total Cost 587,852 587,069 586,692 568,751 537,000 491,891 461,641 17.43%
-
Net Worth 366,472 327,589 308,147 296,482 270,236 249,823 232,325 35.39%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 366,472 327,589 308,147 296,482 270,236 249,823 232,325 35.39%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 10.16% 9.64% 9.88% 10.10% 9.46% 7.38% 6.49% -
ROE 17.87% 17.42% 17.85% 17.63% 16.22% 11.99% 10.49% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 673.15 668.37 669.73 650.86 610.17 546.32 507.87 20.60%
EPS 67.36 58.69 56.59 53.78 45.09 30.81 25.07 92.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.77 3.37 3.17 3.05 2.78 2.57 2.39 35.39%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 335.86 333.47 334.15 324.74 304.43 272.58 253.39 20.60%
EPS 33.61 29.28 28.23 26.83 22.50 15.37 12.51 92.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.881 1.6814 1.5816 1.5218 1.387 1.2823 1.1925 35.39%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.65 3.80 2.89 2.71 2.08 1.10 0.95 -
P/RPS 0.54 0.57 0.43 0.42 0.34 0.20 0.19 100.26%
P/EPS 5.42 6.47 5.11 5.04 4.61 3.57 3.79 26.84%
EY 18.45 15.44 19.58 19.84 21.68 28.01 26.39 -21.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.13 0.91 0.89 0.75 0.43 0.40 80.20%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 27/11/14 28/08/14 29/05/14 27/02/14 02/12/13 29/08/13 -
Price 5.01 3.66 3.60 3.12 2.54 1.60 0.98 -
P/RPS 0.74 0.55 0.54 0.48 0.42 0.29 0.19 146.93%
P/EPS 7.44 6.24 6.36 5.80 5.63 5.19 3.91 53.37%
EY 13.45 16.04 15.72 17.24 17.75 19.26 25.58 -34.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.09 1.14 1.02 0.91 0.62 0.41 118.66%

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