[RKI] YoY Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -2.97%
YoY- 24.0%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 837,356 827,234 829,536 858,678 729,642 722,986 524,104 8.11%
PBT 72,196 54,048 118,270 123,054 95,872 93,550 40,968 9.89%
Tax -12,206 -7,864 -12,090 -13,376 -7,278 -9,292 -4,874 16.52%
NP 59,990 46,184 106,180 109,678 88,594 84,258 36,094 8.83%
-
NP to SH 59,990 46,184 106,180 109,232 88,092 67,150 28,226 13.38%
-
Tax Rate 16.91% 14.55% 10.22% 10.87% 7.59% 9.93% 11.90% -
Total Cost 777,366 781,050 723,356 749,000 641,048 638,728 488,010 8.06%
-
Net Worth 576,799 570,608 568,663 495,758 366,472 270,236 219,688 17.44%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 5,816 - - - - - - -
Div Payout % 9.70% - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 576,799 570,608 568,663 495,758 366,472 270,236 219,688 17.44%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 7.16% 5.58% 12.80% 12.77% 12.14% 11.65% 6.89% -
ROE 10.40% 8.09% 18.67% 22.03% 24.04% 24.85% 12.85% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 863.78 851.00 853.37 883.35 750.60 743.76 539.16 8.16%
EPS 61.88 47.52 109.24 112.36 90.62 69.08 29.04 13.43%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.95 5.87 5.85 5.10 3.77 2.78 2.26 17.49%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 429.79 424.59 425.78 440.73 374.50 371.09 269.01 8.11%
EPS 30.79 23.70 54.50 56.07 45.21 34.47 14.49 13.37%
DPS 2.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9605 2.9288 2.9188 2.5446 1.881 1.387 1.1276 17.44%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 3.88 4.37 4.90 7.39 3.65 2.08 0.70 -
P/RPS 0.45 0.51 0.57 0.84 0.49 0.28 0.13 22.98%
P/EPS 6.27 9.20 4.49 6.58 4.03 3.01 2.41 17.26%
EY 15.95 10.87 22.29 15.21 24.83 33.21 41.48 -14.71%
DY 1.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.74 0.84 1.45 0.97 0.75 0.31 13.12%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 26/02/18 21/02/17 23/02/16 12/02/15 27/02/14 28/02/13 -
Price 3.87 4.05 5.67 6.83 5.01 2.54 0.76 -
P/RPS 0.45 0.48 0.66 0.77 0.67 0.34 0.14 21.47%
P/EPS 6.25 8.52 5.19 6.08 5.53 3.68 2.62 15.58%
EY 15.99 11.73 19.26 16.45 18.09 27.20 38.21 -13.50%
DY 1.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 0.97 1.34 1.33 0.91 0.34 11.39%

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