[RKI] YoY Quarter Result on 30-Jun-2013 [#4]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 38.22%
YoY- -11.98%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 175,558 179,549 142,759 124,417 143,172 111,218 129,856 5.14%
PBT 19,205 19,245 10,283 9,352 9,817 2,770 5,892 21.74%
Tax -9,398 -4,970 -1,652 -1,122 -734 -81 -1,482 36.01%
NP 9,807 14,275 8,631 8,230 9,083 2,689 4,410 14.23%
-
NP to SH 9,807 14,254 8,681 5,949 6,759 1,498 2,689 24.04%
-
Tax Rate 48.94% 25.82% 16.07% 12.00% 7.48% 2.92% 25.15% -
Total Cost 165,751 165,274 134,128 116,187 134,089 108,529 125,446 4.74%
-
Net Worth 485,065 408,271 308,147 232,325 209,968 145,128 129,704 24.56%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 485,065 408,271 308,147 232,325 209,968 145,128 129,704 24.56%
NOSH 97,207 97,207 97,207 97,207 97,207 72,564 64,852 6.97%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.59% 7.95% 6.05% 6.61% 6.34% 2.42% 3.40% -
ROE 2.02% 3.49% 2.82% 2.56% 3.22% 1.03% 2.07% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 180.60 184.71 146.86 127.99 147.28 153.27 200.23 -1.70%
EPS 10.09 14.66 8.93 6.12 6.95 1.54 4.15 15.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.99 4.20 3.17 2.39 2.16 2.00 2.00 16.44%
Adjusted Per Share Value based on latest NOSH - 97,207
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 90.11 92.16 73.27 63.86 73.49 57.08 66.65 5.14%
EPS 5.03 7.32 4.46 3.05 3.47 0.77 1.38 24.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4897 2.0955 1.5816 1.1925 1.0777 0.7449 0.6657 24.56%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 5.28 5.85 2.89 0.95 0.58 0.83 1.09 -
P/RPS 2.92 3.17 1.97 0.74 0.39 0.54 0.54 32.45%
P/EPS 52.34 39.90 32.36 15.52 8.34 40.21 26.29 12.14%
EY 1.91 2.51 3.09 6.44 11.99 2.49 3.80 -10.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.39 0.91 0.40 0.27 0.42 0.55 11.54%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 28/08/14 29/08/13 29/08/12 26/08/11 26/08/10 -
Price 5.10 7.45 3.60 0.98 0.60 0.73 1.12 -
P/RPS 2.82 4.03 2.45 0.77 0.41 0.48 0.56 30.88%
P/EPS 50.55 50.81 40.31 16.01 8.63 35.36 27.01 11.00%
EY 1.98 1.97 2.48 6.24 11.59 2.83 3.70 -9.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.77 1.14 0.41 0.28 0.37 0.56 10.50%

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