[RKI] YoY Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -90.02%
YoY- -95.4%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 702,976 708,272 558,776 513,780 588,680 507,356 441,796 8.04%
PBT 73,944 82,984 48,932 7,316 40,100 57,144 8,912 42.26%
Tax -6,768 -9,004 -3,448 -1,560 -3,844 -3,672 -472 55.83%
NP 67,176 73,980 45,484 5,756 36,256 53,472 8,440 41.27%
-
NP to SH 66,592 58,416 36,072 1,244 27,048 44,588 9,740 37.74%
-
Tax Rate 9.15% 10.85% 7.05% 21.32% 9.59% 6.43% 5.30% -
Total Cost 635,800 634,292 513,292 508,024 552,424 453,884 433,356 6.59%
-
Net Worth 327,589 249,823 214,828 201,178 191,054 186,057 168,688 11.69%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - 10,361 -
Div Payout % - - - - - - 106.38% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 327,589 249,823 214,828 201,178 191,054 186,057 168,688 11.69%
NOSH 97,207 97,207 97,207 97,187 64,832 64,808 64,760 7.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 9.56% 10.45% 8.14% 1.12% 6.16% 10.54% 1.91% -
ROE 20.33% 23.38% 16.79% 0.62% 14.16% 23.96% 5.77% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 723.17 728.62 574.83 528.65 908.01 782.86 682.20 0.97%
EPS 68.52 60.08 37.12 1.28 41.72 68.80 15.04 28.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 16.00 -
NAPS 3.37 2.57 2.21 2.07 2.9469 2.8709 2.6048 4.38%
Adjusted Per Share Value based on latest NOSH - 97,187
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 360.82 363.53 286.80 263.71 302.15 260.41 226.76 8.04%
EPS 34.18 29.98 18.51 0.64 13.88 22.89 5.00 37.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.32 -
NAPS 1.6814 1.2823 1.1027 1.0326 0.9806 0.955 0.8658 11.69%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.80 1.10 0.60 0.69 1.07 0.71 0.59 -
P/RPS 0.53 0.15 0.10 0.13 0.12 0.09 0.09 34.36%
P/EPS 5.55 1.83 1.62 53.91 2.56 1.03 3.92 5.96%
EY 18.03 54.63 61.85 1.86 38.99 96.90 25.49 -5.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 27.12 -
P/NAPS 1.13 0.43 0.27 0.33 0.36 0.25 0.23 30.36%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 02/12/13 27/11/12 29/11/11 24/11/10 24/11/09 27/11/08 -
Price 3.66 1.60 0.62 0.65 1.09 0.77 0.70 -
P/RPS 0.51 0.22 0.11 0.12 0.12 0.10 0.10 31.18%
P/EPS 5.34 2.66 1.67 50.78 2.61 1.12 4.65 2.33%
EY 18.72 37.56 59.85 1.97 38.28 89.35 21.49 -2.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 22.86 -
P/NAPS 1.09 0.62 0.28 0.31 0.37 0.27 0.27 26.17%

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