[RKI] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 14.95%
YoY- 137.9%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 829,536 858,678 729,642 722,986 524,104 530,134 581,812 6.08%
PBT 118,270 123,054 95,872 93,550 40,968 15,558 36,338 21.71%
Tax -12,090 -13,376 -7,278 -9,292 -4,874 -1,996 -3,228 24.59%
NP 106,180 109,678 88,594 84,258 36,094 13,562 33,110 21.41%
-
NP to SH 106,180 109,232 88,092 67,150 28,226 8,162 23,548 28.50%
-
Tax Rate 10.22% 10.87% 7.59% 9.93% 11.90% 12.83% 8.88% -
Total Cost 723,356 749,000 641,048 638,728 488,010 516,572 548,702 4.70%
-
Net Worth 568,663 495,758 366,472 270,236 219,688 204,135 193,704 19.64%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 568,663 495,758 366,472 270,236 219,688 204,135 193,704 19.64%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 64,799 6.98%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 12.80% 12.77% 12.14% 11.65% 6.89% 2.56% 5.69% -
ROE 18.67% 22.03% 24.04% 24.85% 12.85% 4.00% 12.16% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 853.37 883.35 750.60 743.76 539.16 545.36 897.87 -0.84%
EPS 109.24 112.36 90.62 69.08 29.04 8.40 36.34 20.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.85 5.10 3.77 2.78 2.26 2.10 2.9893 11.82%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 425.78 440.73 374.50 371.09 269.01 272.10 298.63 6.08%
EPS 54.50 56.07 45.21 34.47 14.49 4.19 12.09 28.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9188 2.5446 1.881 1.387 1.1276 1.0478 0.9942 19.64%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 4.90 7.39 3.65 2.08 0.70 0.61 1.12 -
P/RPS 0.57 0.84 0.49 0.28 0.13 0.11 0.12 29.62%
P/EPS 4.49 6.58 4.03 3.01 2.41 7.26 3.08 6.47%
EY 22.29 15.21 24.83 33.21 41.48 13.76 32.45 -6.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.45 0.97 0.75 0.31 0.29 0.37 14.62%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 23/02/16 12/02/15 27/02/14 28/02/13 24/02/12 23/02/11 -
Price 5.67 6.83 5.01 2.54 0.76 0.63 1.15 -
P/RPS 0.66 0.77 0.67 0.34 0.14 0.12 0.13 31.06%
P/EPS 5.19 6.08 5.53 3.68 2.62 7.50 3.16 8.61%
EY 19.26 16.45 18.09 27.20 38.21 13.33 31.60 -7.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.34 1.33 0.91 0.34 0.30 0.38 16.88%

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