[RKI] YoY Cumulative 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- 30.5%
YoY- 497.76%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 595,038 530,451 508,266 369,270 374,691 389,446 377,010 7.89%
PBT 73,008 69,208 61,584 26,306 6,833 18,977 34,454 13.31%
Tax -9,891 -5,230 -5,882 -2,490 -1,163 -1,925 -2,381 26.76%
NP 63,117 63,978 55,702 23,816 5,670 17,052 32,073 11.93%
-
NP to SH 62,918 63,558 46,327 18,417 3,081 11,080 25,041 16.58%
-
Tax Rate 13.55% 7.56% 9.55% 9.47% 17.02% 10.14% 6.91% -
Total Cost 531,921 466,473 452,564 345,454 369,021 372,394 344,937 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 - - - - - - 1,944 -
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 13.43% 16.31% 15.63% 8.27% 1.54% 6.01% 13.30% -
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 612.13 545.69 522.87 379.88 385.45 601.04 581.75 0.85%
EPS 64.73 65.38 47.66 18.95 3.17 17.10 38.64 8.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
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 305.42 272.26 260.88 189.54 192.32 199.89 193.51 7.89%
EPS 32.29 32.62 23.78 9.45 1.58 5.69 12.85 16.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 2.4049 2.0007 1.5218 1.1426 1.0278 0.9466 0.9663 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 0.88 1.16 0.52 0.22 0.17 0.19 0.27 21.74%
P/EPS 8.33 9.70 5.69 4.49 20.19 6.73 4.01 12.94%
EY 12.01 10.31 17.59 22.29 4.95 14.87 24.93 -11.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.94 -
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 0.94 1.18 0.60 0.23 0.15 0.18 0.21 28.34%
P/EPS 8.85 9.83 6.55 4.54 18.30 6.20 3.11 19.02%
EY 11.30 10.17 15.27 22.03 5.46 16.13 32.20 -16.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
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