[RKI] YoY Cumulative Quarter Result on 30-Jun-2014 [#4]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 18.74%
YoY- 125.76%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 786,034 770,596 710,000 651,025 493,687 517,863 500,664 7.80%
PBT 88,347 92,213 88,453 71,867 35,658 16,650 21,747 26.29%
Tax -19,282 -19,289 -10,200 -7,534 -3,612 -1,897 -2,006 45.76%
NP 69,065 72,924 78,253 64,333 32,046 14,753 19,741 23.18%
-
NP to SH 69,065 72,725 77,812 55,008 24,366 9,840 12,471 32.97%
-
Tax Rate 21.83% 20.92% 11.53% 10.48% 10.13% 11.39% 9.22% -
Total Cost 716,969 697,672 631,747 586,692 461,641 503,110 480,923 6.87%
-
Net Worth 553,110 485,065 408,271 308,147 232,325 209,968 132,853 26.80%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 553,110 485,065 408,271 308,147 232,325 209,968 132,853 26.80%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 66,760 6.45%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 8.79% 9.46% 11.02% 9.88% 6.49% 2.85% 3.94% -
ROE 12.49% 14.99% 19.06% 17.85% 10.49% 4.69% 9.39% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 808.61 792.73 730.40 669.73 507.87 532.74 749.94 1.26%
EPS 71.05 74.81 80.05 56.59 25.07 10.12 12.83 32.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.69 4.99 4.20 3.17 2.39 2.16 1.99 19.11%
Adjusted Per Share Value based on latest NOSH - 97,207
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 403.45 395.52 364.42 334.15 253.39 265.80 256.98 7.79%
EPS 35.45 37.33 39.94 28.23 12.51 5.05 6.40 32.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.839 2.4897 2.0955 1.5816 1.1925 1.0777 0.6819 26.80%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 5.20 5.28 5.85 2.89 0.95 0.58 0.83 -
P/RPS 0.64 0.67 0.80 0.43 0.19 0.11 0.11 34.07%
P/EPS 7.32 7.06 7.31 5.11 3.79 5.73 4.44 8.68%
EY 13.66 14.17 13.68 19.58 26.39 17.45 22.51 -7.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.06 1.39 0.91 0.40 0.27 0.42 13.74%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 29/08/16 27/08/15 28/08/14 29/08/13 29/08/12 26/08/11 -
Price 5.20 5.10 7.45 3.60 0.98 0.60 0.73 -
P/RPS 0.64 0.64 1.02 0.54 0.19 0.11 0.10 36.21%
P/EPS 7.32 6.82 9.31 6.36 3.91 5.93 3.91 11.00%
EY 13.66 14.67 10.74 15.72 25.58 16.87 25.59 -9.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.02 1.77 1.14 0.41 0.28 0.37 16.16%

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