[RKI] YoY Quarter Result on 31-Mar-2012 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -126.53%
YoY- -44.3%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 165,630 146,773 107,218 109,624 98,540 114,979 91,545 10.38%
PBT 21,272 14,809 5,822 -946 809 4,434 3,371 35.91%
Tax -1,591 -1,236 -53 -165 -311 -680 -780 12.60%
NP 19,681 13,573 5,769 -1,111 498 3,754 2,591 40.18%
-
NP to SH 19,512 12,752 4,304 -1,000 -693 2,471 2,911 37.29%
-
Tax Rate 7.48% 8.35% 0.91% - 38.44% 15.34% 23.14% -
Total Cost 145,949 133,200 101,449 110,735 98,042 111,225 88,954 8.59%
-
Net Worth 389,802 296,482 222,605 200,247 184,337 188,412 177,486 14.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 389,802 296,482 222,605 200,247 184,337 188,412 177,486 14.00%
NOSH 97,207 97,207 97,207 97,207 64,766 64,855 64,832 6.98%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 11.88% 9.25% 5.38% -1.01% 0.51% 3.26% 2.83% -
ROE 5.01% 4.30% 1.93% -0.50% -0.38% 1.31% 1.64% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 170.39 150.99 110.30 112.77 152.15 177.28 141.20 3.17%
EPS 20.07 13.12 4.43 -1.03 -1.07 3.81 4.49 28.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.01 3.05 2.29 2.06 2.8462 2.9051 2.7376 6.56%
Adjusted Per Share Value based on latest NOSH - 97,207
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 85.01 75.33 55.03 56.27 50.58 59.02 46.99 10.38%
EPS 10.01 6.55 2.21 -0.51 -0.36 1.27 1.49 37.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0007 1.5218 1.1426 1.0278 0.9462 0.9671 0.911 14.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 6.34 2.71 0.85 0.64 1.15 1.55 0.61 -
P/RPS 3.72 1.79 0.77 0.57 0.76 0.87 0.43 43.25%
P/EPS 31.59 20.66 19.20 -62.21 -107.48 40.68 13.59 15.08%
EY 3.17 4.84 5.21 -1.61 -0.93 2.46 7.36 -13.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.89 0.37 0.31 0.40 0.53 0.22 38.88%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 23/05/13 30/05/12 01/06/11 26/05/10 27/05/09 -
Price 6.43 3.12 0.86 0.58 1.06 1.20 0.69 -
P/RPS 3.77 2.07 0.78 0.51 0.70 0.68 0.49 40.48%
P/EPS 32.03 23.78 19.42 -56.38 -99.07 31.50 15.37 13.01%
EY 3.12 4.20 5.15 -1.77 -1.01 3.17 6.51 -11.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.02 0.38 0.28 0.37 0.41 0.25 36.23%

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