[RKI] YoY Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
02-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -40.06%
YoY- 61.94%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 205,403 217,973 175,744 177,068 139,694 128,445 147,170 5.70%
PBT 24,060 31,335 18,486 20,746 12,233 1,829 10,025 15.69%
Tax -2,967 -3,071 -1,692 -2,251 -862 -390 -961 20.64%
NP 21,093 28,264 16,794 18,495 11,371 1,439 9,064 15.10%
-
NP to SH 21,093 28,144 16,648 14,604 9,018 311 6,762 20.85%
-
Tax Rate 12.33% 9.80% 9.15% 10.85% 7.05% 21.32% 9.59% -
Total Cost 184,310 189,709 158,950 158,573 128,323 127,006 138,106 4.92%
-
Net Worth 514,227 479,232 327,589 249,823 214,828 201,178 191,054 17.92%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 514,227 479,232 327,589 249,823 214,828 201,178 191,054 17.92%
NOSH 97,207 97,207 97,207 97,207 97,207 97,187 64,832 6.97%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 10.27% 12.97% 9.56% 10.45% 8.14% 1.12% 6.16% -
ROE 4.10% 5.87% 5.08% 5.85% 4.20% 0.15% 3.54% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 211.30 224.23 180.79 182.15 143.71 132.16 227.00 -1.18%
EPS 21.70 28.95 17.13 15.02 9.28 0.32 10.43 12.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.29 4.93 3.37 2.57 2.21 2.07 2.9469 10.23%
Adjusted Per Share Value based on latest NOSH - 97,207
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 105.43 111.88 90.20 90.88 71.70 65.93 75.54 5.70%
EPS 10.83 14.45 8.54 7.50 4.63 0.16 3.47 20.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6394 2.4598 1.6814 1.2823 1.1027 1.0326 0.9806 17.92%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 4.69 6.95 3.80 1.10 0.60 0.69 1.07 -
P/RPS 2.22 3.10 2.10 0.60 0.42 0.52 0.47 29.50%
P/EPS 21.61 24.00 22.19 7.32 6.47 215.63 10.26 13.20%
EY 4.63 4.17 4.51 13.66 15.46 0.46 9.75 -11.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.41 1.13 0.43 0.27 0.33 0.36 16.26%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 27/11/14 02/12/13 27/11/12 29/11/11 24/11/10 -
Price 4.88 7.32 3.66 1.60 0.62 0.65 1.09 -
P/RPS 2.31 3.26 2.02 0.88 0.43 0.49 0.48 29.90%
P/EPS 22.49 25.28 21.37 10.65 6.68 203.13 10.45 13.61%
EY 4.45 3.96 4.68 9.39 14.96 0.49 9.57 -11.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.48 1.09 0.62 0.28 0.31 0.37 16.37%

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