[RKI] YoY 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- -15.53%
YoY- 530.4%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 165,699 165,630 146,773 107,218 109,624 98,540 114,979 6.27%
PBT 11,481 21,272 14,809 5,822 -946 809 4,434 17.16%
Tax -3,203 -1,591 -1,236 -53 -165 -311 -680 29.44%
NP 8,278 19,681 13,573 5,769 -1,111 498 3,754 14.07%
-
NP to SH 8,302 19,512 12,752 4,304 -1,000 -693 2,471 22.35%
-
Tax Rate 27.90% 7.48% 8.35% 0.91% - 38.44% 15.34% -
Total Cost 157,421 145,949 133,200 101,449 110,735 98,042 111,225 5.95%
-
Net Worth 468,540 389,802 296,482 222,605 200,247 184,337 188,412 16.38%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 468,540 389,802 296,482 222,605 200,247 184,337 188,412 16.38%
NOSH 97,207 97,207 97,207 97,207 97,207 64,766 64,855 6.97%
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 5.00% 11.88% 9.25% 5.38% -1.01% 0.51% 3.26% -
ROE 1.77% 5.01% 4.30% 1.93% -0.50% -0.38% 1.31% -
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 170.46 170.39 150.99 110.30 112.77 152.15 177.28 -0.65%
EPS 8.54 20.07 13.12 4.43 -1.03 -1.07 3.81 14.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 85.05 85.01 75.33 55.03 56.27 50.58 59.02 6.27%
EPS 4.26 10.01 6.55 2.21 -0.51 -0.36 1.27 22.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4049 2.0007 1.5218 1.1426 1.0278 0.9462 0.9671 16.37%
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 3.16 3.72 1.79 0.77 0.57 0.76 0.87 23.95%
P/EPS 63.11 31.59 20.66 19.20 -62.21 -107.48 40.68 7.58%
EY 1.58 3.17 4.84 5.21 -1.61 -0.93 2.46 -7.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 3.36 3.77 2.07 0.78 0.51 0.70 0.68 30.47%
P/EPS 67.09 32.03 23.78 19.42 -56.38 -99.07 31.50 13.41%
EY 1.49 3.12 4.20 5.15 -1.77 -1.01 3.17 -11.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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