[RKI] YoY Cumulative 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- 94.06%
YoY- 24.0%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 418,678 413,617 414,768 429,339 364,821 361,493 262,052 8.11%
PBT 36,098 27,024 59,135 61,527 47,936 46,775 20,484 9.89%
Tax -6,103 -3,932 -6,045 -6,688 -3,639 -4,646 -2,437 16.52%
NP 29,995 23,092 53,090 54,839 44,297 42,129 18,047 8.83%
-
NP to SH 29,995 23,092 53,090 54,616 44,046 33,575 14,113 13.38%
-
Tax Rate 16.91% 14.55% 10.22% 10.87% 7.59% 9.93% 11.90% -
Total Cost 388,683 390,525 361,678 374,500 320,524 319,364 244,005 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 2,908 - - - - - - -
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 5.20% 4.05% 9.34% 11.02% 12.02% 12.42% 6.42% -
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 431.89 425.50 426.68 441.67 375.30 371.88 269.58 8.16%
EPS 30.94 23.76 54.62 56.18 45.31 34.54 14.52 13.43%
DPS 3.00 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 214.63 212.03 212.62 220.09 187.02 185.31 134.34 8.11%
EPS 15.38 11.84 27.22 28.00 22.58 17.21 7.23 13.39%
DPS 1.49 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9568 2.9251 2.9151 2.5414 1.8786 1.3853 1.1262 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 0.90 1.03 1.15 1.67 0.97 0.56 0.26 22.98%
P/EPS 12.54 18.40 8.97 13.15 8.06 6.02 4.82 17.26%
EY 7.97 5.44 11.15 7.60 12.41 16.61 20.74 -14.72%
DY 0.77 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 0.90 0.95 1.33 1.55 1.33 0.68 0.28 21.47%
P/EPS 12.51 17.05 10.38 12.16 11.06 7.35 5.23 15.63%
EY 8.00 5.87 9.63 8.23 9.04 13.60 19.10 -13.49%
DY 0.78 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