[RKI] YoY Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -0.77%
YoY- 147.62%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 770,596 710,000 651,025 493,687 517,863 500,664 506,866 7.22%
PBT 92,213 88,453 71,867 35,658 16,650 21,747 40,346 14.75%
Tax -19,289 -10,200 -7,534 -3,612 -1,897 -2,006 -3,863 30.70%
NP 72,924 78,253 64,333 32,046 14,753 19,741 36,483 12.22%
-
NP to SH 72,725 77,812 55,008 24,366 9,840 12,471 27,730 17.41%
-
Tax Rate 20.92% 11.53% 10.48% 10.13% 11.39% 9.22% 9.57% -
Total Cost 697,672 631,747 586,692 461,641 503,110 480,923 470,383 6.78%
-
Net Worth 485,065 408,271 308,147 232,325 209,968 132,853 191,834 16.70%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - 1,943 -
Div Payout % - - - - - - 7.01% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 485,065 408,271 308,147 232,325 209,968 132,853 191,834 16.70%
NOSH 97,207 97,207 97,207 97,207 97,207 66,760 64,798 6.98%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.46% 11.02% 9.88% 6.49% 2.85% 3.94% 7.20% -
ROE 14.99% 19.06% 17.85% 10.49% 4.69% 9.39% 14.46% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 792.73 730.40 669.73 507.87 532.74 749.94 782.22 0.22%
EPS 74.81 80.05 56.59 25.07 10.12 12.83 42.79 9.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 4.99 4.20 3.17 2.39 2.16 1.99 2.9605 9.08%
Adjusted Per Share Value based on latest NOSH - 97,207
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 395.52 364.42 334.15 253.39 265.80 256.98 260.16 7.22%
EPS 37.33 39.94 28.23 12.51 5.05 6.40 14.23 17.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 2.4897 2.0955 1.5816 1.1925 1.0777 0.6819 0.9846 16.70%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 5.28 5.85 2.89 0.95 0.58 0.83 1.09 -
P/RPS 0.67 0.80 0.43 0.19 0.11 0.11 0.14 29.78%
P/EPS 7.06 7.31 5.11 3.79 5.73 4.44 2.55 18.47%
EY 14.17 13.68 19.58 26.39 17.45 22.51 39.26 -15.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.75 -
P/NAPS 1.06 1.39 0.91 0.40 0.27 0.42 0.37 19.15%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 28/08/14 29/08/13 29/08/12 26/08/11 26/08/10 -
Price 5.10 7.45 3.60 0.98 0.60 0.73 1.12 -
P/RPS 0.64 1.02 0.54 0.19 0.11 0.10 0.14 28.79%
P/EPS 6.82 9.31 6.36 3.91 5.93 3.91 2.62 17.26%
EY 14.67 10.74 15.72 25.58 16.87 25.59 38.21 -14.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.68 -
P/NAPS 1.02 1.77 1.14 0.41 0.28 0.37 0.38 17.87%

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