[RKI] YoY Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 56.5%
YoY- 245.82%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 429,339 364,821 361,493 262,052 265,067 290,906 262,031 8.57%
PBT 61,527 47,936 46,775 20,484 7,779 18,169 30,020 12.69%
Tax -6,688 -3,639 -4,646 -2,437 -998 -1,614 -1,701 25.61%
NP 54,839 44,297 42,129 18,047 6,781 16,555 28,319 11.63%
-
NP to SH 54,616 44,046 33,575 14,113 4,081 11,774 22,570 15.86%
-
Tax Rate 10.87% 7.59% 9.93% 11.90% 12.83% 8.88% 5.67% -
Total Cost 374,500 320,524 319,364 244,005 258,286 274,351 233,712 8.17%
-
Net Worth 495,758 366,472 270,236 219,688 204,135 193,704 191,582 17.16%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - 1,944 -
Div Payout % - - - - - - 8.61% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 495,758 366,472 270,236 219,688 204,135 193,704 191,582 17.16%
NOSH 97,207 97,207 97,207 97,207 97,207 64,799 64,800 6.98%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 12.77% 12.14% 11.65% 6.89% 2.56% 5.69% 10.81% -
ROE 11.02% 12.02% 12.42% 6.42% 2.00% 6.08% 11.78% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 441.67 375.30 371.88 269.58 272.68 448.94 404.37 1.48%
EPS 56.18 45.31 34.54 14.52 4.20 18.17 34.83 8.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 5.10 3.77 2.78 2.26 2.10 2.9893 2.9565 9.50%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 220.09 187.02 185.31 134.34 135.88 149.13 134.32 8.57%
EPS 28.00 22.58 17.21 7.23 2.09 6.04 11.57 15.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 2.5414 1.8786 1.3853 1.1262 1.0465 0.993 0.9821 17.16%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 7.39 3.65 2.08 0.70 0.61 1.12 1.12 -
P/RPS 1.67 0.97 0.56 0.26 0.22 0.25 0.28 34.64%
P/EPS 13.15 8.06 6.02 4.82 14.53 6.16 3.22 26.41%
EY 7.60 12.41 16.61 20.74 6.88 16.22 31.10 -20.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.68 -
P/NAPS 1.45 0.97 0.75 0.31 0.29 0.37 0.38 24.99%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 12/02/15 27/02/14 28/02/13 24/02/12 23/02/11 24/02/10 -
Price 6.83 5.01 2.54 0.76 0.63 1.15 1.45 -
P/RPS 1.55 1.33 0.68 0.28 0.23 0.26 0.36 27.53%
P/EPS 12.16 11.06 7.35 5.23 15.01 6.33 4.16 19.56%
EY 8.23 9.04 13.60 19.10 6.66 15.80 24.02 -16.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.07 -
P/NAPS 1.34 1.33 0.91 0.34 0.30 0.38 0.49 18.24%

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