[RKI] YoY Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 44.68%
YoY- 69.05%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 856,776 867,112 821,612 871,892 702,976 708,272 558,776 7.38%
PBT 60,372 70,296 96,240 125,340 73,944 82,984 48,932 3.56%
Tax -7,856 -8,656 -11,868 -12,284 -6,768 -9,004 -3,448 14.70%
NP 52,516 61,640 84,372 113,056 67,176 73,980 45,484 2.42%
-
NP to SH 52,516 61,640 84,372 112,576 66,592 58,416 36,072 6.45%
-
Tax Rate 13.01% 12.31% 12.33% 9.80% 9.15% 10.85% 7.05% -
Total Cost 804,260 805,472 737,240 758,836 635,800 634,292 513,292 7.76%
-
Net Worth 566,147 571,580 514,227 479,232 327,589 249,823 214,828 17.51%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 566,147 571,580 514,227 479,232 327,589 249,823 214,828 17.51%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 6.13% 7.11% 10.27% 12.97% 9.56% 10.45% 8.14% -
ROE 9.28% 10.78% 16.41% 23.49% 20.33% 23.38% 16.79% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 883.79 892.02 845.21 896.94 723.17 728.62 574.83 7.42%
EPS 54.16 63.40 86.80 115.80 68.52 60.08 37.12 6.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.84 5.88 5.29 4.93 3.37 2.57 2.21 17.57%
Adjusted Per Share Value based on latest NOSH - 97,207
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 439.76 445.06 421.71 447.52 360.82 363.53 286.80 7.38%
EPS 26.95 31.64 43.31 57.78 34.18 29.98 18.51 6.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9059 2.9337 2.6394 2.4598 1.6814 1.2823 1.1027 17.51%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 3.47 4.66 4.69 6.95 3.80 1.10 0.60 -
P/RPS 0.39 0.52 0.55 0.77 0.53 0.15 0.10 25.44%
P/EPS 6.41 7.35 5.40 6.00 5.55 1.83 1.62 25.75%
EY 15.61 13.61 18.51 16.66 18.03 54.63 61.85 -20.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.79 0.89 1.41 1.13 0.43 0.27 13.90%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 28/11/17 29/11/16 26/11/15 27/11/14 02/12/13 27/11/12 -
Price 3.87 4.36 4.88 7.32 3.66 1.60 0.62 -
P/RPS 0.44 0.49 0.58 0.82 0.51 0.22 0.11 25.97%
P/EPS 7.14 6.88 5.62 6.32 5.34 2.66 1.67 27.38%
EY 14.00 14.54 17.79 15.82 18.72 37.56 59.85 -21.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.74 0.92 1.48 1.09 0.62 0.28 15.35%

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