[RKI] YoY Annualized Quarter Result on 30-Jun-2015 [#4]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- -8.18%
YoY- 41.46%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 752,829 786,034 770,596 710,000 651,025 493,687 517,863 6.43%
PBT 18,661 88,347 92,213 88,453 71,867 35,658 16,650 1.91%
Tax -6,520 -19,282 -19,289 -10,200 -7,534 -3,612 -1,897 22.83%
NP 12,141 69,065 72,924 78,253 64,333 32,046 14,753 -3.19%
-
NP to SH 12,141 69,065 72,725 77,812 55,008 24,366 9,840 3.56%
-
Tax Rate 34.94% 21.83% 20.92% 11.53% 10.48% 10.13% 11.39% -
Total Cost 740,688 716,969 697,672 631,747 586,692 461,641 503,110 6.65%
-
Net Worth 545,334 553,110 485,065 408,271 308,147 232,325 209,968 17.23%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 5,832 - - - - - - -
Div Payout % 48.04% - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 545,334 553,110 485,065 408,271 308,147 232,325 209,968 17.23%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 1.61% 8.79% 9.46% 11.02% 9.88% 6.49% 2.85% -
ROE 2.23% 12.49% 14.99% 19.06% 17.85% 10.49% 4.69% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 774.46 808.61 792.73 730.40 669.73 507.87 532.74 6.43%
EPS 12.49 71.05 74.81 80.05 56.59 25.07 10.12 3.56%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.61 5.69 4.99 4.20 3.17 2.39 2.16 17.23%
Adjusted Per Share Value based on latest NOSH - 97,207
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 386.40 403.45 395.52 364.42 334.15 253.39 265.80 6.43%
EPS 6.23 35.45 37.33 39.94 28.23 12.51 5.05 3.56%
DPS 2.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.799 2.839 2.4897 2.0955 1.5816 1.1925 1.0777 17.23%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 3.44 5.20 5.28 5.85 2.89 0.95 0.58 -
P/RPS 0.44 0.64 0.67 0.80 0.43 0.19 0.11 25.97%
P/EPS 27.54 7.32 7.06 7.31 5.11 3.79 5.73 29.89%
EY 3.63 13.66 14.17 13.68 19.58 26.39 17.45 -23.01%
DY 1.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.91 1.06 1.39 0.91 0.40 0.27 14.54%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 29/08/16 27/08/15 28/08/14 29/08/13 29/08/12 -
Price 3.65 5.20 5.10 7.45 3.60 0.98 0.60 -
P/RPS 0.47 0.64 0.64 1.02 0.54 0.19 0.11 27.37%
P/EPS 29.22 7.32 6.82 9.31 6.36 3.91 5.93 30.43%
EY 3.42 13.66 14.67 10.74 15.72 25.58 16.87 -23.34%
DY 1.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.91 1.02 1.77 1.14 0.41 0.28 15.06%

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