[RKI] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -13.0%
YoY- 497.76%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 793,384 707,268 677,688 492,360 499,588 519,261 502,680 7.89%
PBT 97,344 92,277 82,112 35,074 9,110 25,302 45,938 13.32%
Tax -13,188 -6,973 -7,842 -3,320 -1,550 -2,566 -3,174 26.76%
NP 84,156 85,304 74,269 31,754 7,560 22,736 42,764 11.93%
-
NP to SH 83,890 84,744 61,769 24,556 4,108 14,773 33,388 16.58%
-
Tax Rate 13.55% 7.56% 9.55% 9.47% 17.01% 10.14% 6.91% -
Total Cost 709,228 621,964 603,418 460,605 492,028 496,525 459,916 7.47%
-
Net Worth 468,540 389,802 296,482 222,605 200,247 184,420 188,267 16.39%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - 2,592 -
Div Payout % - - - - - - 7.76% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 468,540 389,802 296,482 222,605 200,247 184,420 188,267 16.39%
NOSH 97,207 97,207 97,207 97,207 97,207 64,795 64,805 6.98%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.61% 12.06% 10.96% 6.45% 1.51% 4.38% 8.51% -
ROE 17.90% 21.74% 20.83% 11.03% 2.05% 8.01% 17.73% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 816.18 727.59 697.16 506.50 513.94 801.39 775.67 0.85%
EPS 86.31 87.17 63.55 25.27 4.23 22.80 51.52 8.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 4.82 4.01 3.05 2.29 2.06 2.8462 2.9051 8.79%
Adjusted Per Share Value based on latest NOSH - 97,207
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 406.71 362.57 347.40 252.40 256.10 266.19 257.69 7.89%
EPS 43.00 43.44 31.66 12.59 2.11 7.57 17.12 16.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.33 -
NAPS 2.4019 1.9982 1.5199 1.1411 1.0265 0.9454 0.9651 16.39%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 5.39 6.34 2.71 0.85 0.64 1.15 1.55 -
P/RPS 0.66 0.87 0.39 0.17 0.12 0.14 0.20 21.99%
P/EPS 6.25 7.27 4.26 3.36 15.14 5.04 3.01 12.93%
EY 16.01 13.75 23.45 29.72 6.60 19.83 33.24 -11.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.58 -
P/NAPS 1.12 1.58 0.89 0.37 0.31 0.40 0.53 13.26%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 28/05/15 29/05/14 23/05/13 30/05/12 01/06/11 26/05/10 -
Price 5.73 6.43 3.12 0.86 0.58 1.06 1.20 -
P/RPS 0.70 0.88 0.45 0.17 0.11 0.13 0.15 29.24%
P/EPS 6.64 7.38 4.91 3.40 13.72 4.65 2.33 19.05%
EY 15.06 13.56 20.37 29.37 7.29 21.51 42.93 -16.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
P/NAPS 1.19 1.60 1.02 0.38 0.28 0.37 0.41 19.41%

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