[RKI] YoY Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 44.3%
YoY- 37.19%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 578,114 602,037 595,038 530,451 508,266 369,270 374,691 7.49%
PBT 27,381 73,781 73,008 69,208 61,584 26,306 6,833 26.01%
Tax -1,890 -9,176 -9,891 -5,230 -5,882 -2,490 -1,163 8.42%
NP 25,491 64,605 63,117 63,978 55,702 23,816 5,670 28.45%
-
NP to SH 25,491 64,605 62,918 63,558 46,327 18,417 3,081 42.19%
-
Tax Rate 6.90% 12.44% 13.55% 7.56% 9.55% 9.47% 17.02% -
Total Cost 552,623 537,432 531,921 466,473 452,564 345,454 369,021 6.95%
-
Net Worth 550,194 564,775 468,540 389,802 296,482 222,605 200,247 18.33%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 550,194 564,775 468,540 389,802 296,482 222,605 200,247 18.33%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.41% 10.73% 10.61% 12.06% 10.96% 6.45% 1.51% -
ROE 4.63% 11.44% 13.43% 16.31% 15.63% 8.27% 1.54% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 594.72 619.33 612.13 545.69 522.87 379.88 385.45 7.49%
EPS 26.22 66.46 64.73 65.38 47.66 18.95 3.17 42.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.66 5.81 4.82 4.01 3.05 2.29 2.06 18.33%
Adjusted Per Share Value based on latest NOSH - 97,207
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 296.73 309.01 305.42 272.26 260.88 189.54 192.32 7.49%
EPS 13.08 33.16 32.29 32.62 23.78 9.45 1.58 42.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.824 2.8988 2.4049 2.0007 1.5218 1.1426 1.0278 18.33%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.55 5.46 5.39 6.34 2.71 0.85 0.64 -
P/RPS 0.60 0.88 0.88 1.16 0.52 0.22 0.17 23.37%
P/EPS 13.54 8.22 8.33 9.70 5.69 4.49 20.19 -6.43%
EY 7.39 12.17 12.01 10.31 17.59 22.29 4.95 6.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.94 1.12 1.58 0.89 0.37 0.31 12.53%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/05/18 30/05/17 24/05/16 28/05/15 29/05/14 23/05/13 30/05/12 -
Price 3.61 5.25 5.73 6.43 3.12 0.86 0.58 -
P/RPS 0.61 0.85 0.94 1.18 0.60 0.23 0.15 26.32%
P/EPS 13.77 7.90 8.85 9.83 6.55 4.54 18.30 -4.62%
EY 7.26 12.66 11.30 10.17 15.27 22.03 5.46 4.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.90 1.19 1.60 1.02 0.38 0.28 14.76%

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