[RKI] YoY TTM Result on 30-Jun-2012 [#4]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 114.89%
YoY- -21.77%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 710,000 651,025 493,687 517,863 500,664 506,866 415,914 9.31%
PBT 88,453 71,867 35,658 16,650 21,748 40,346 12,982 37.66%
Tax -10,200 -7,534 -3,612 -1,897 -2,006 -3,863 1,607 -
NP 78,253 64,333 32,046 14,753 19,742 36,483 14,589 32.28%
-
NP to SH 77,812 55,008 24,366 9,840 12,579 27,730 15,429 30.93%
-
Tax Rate 11.53% 10.48% 10.13% 11.39% 9.22% 9.57% -12.38% -
Total Cost 631,747 586,692 461,641 503,110 480,922 470,383 401,325 7.85%
-
Net Worth 408,271 308,147 232,325 209,968 145,128 129,704 177,253 14.91%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - 1,943 2,590 -
Div Payout % - - - - - 7.01% 16.79% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 408,271 308,147 232,325 209,968 145,128 129,704 177,253 14.91%
NOSH 97,207 97,207 97,207 97,207 72,564 64,852 64,804 6.98%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 11.02% 9.88% 6.49% 2.85% 3.94% 7.20% 3.51% -
ROE 19.06% 17.85% 10.49% 4.69% 8.67% 21.38% 8.70% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 730.40 669.73 507.87 532.74 689.96 781.57 641.80 2.17%
EPS 80.05 56.59 25.07 10.12 17.34 42.76 23.81 22.38%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 4.00 -
NAPS 4.20 3.17 2.39 2.16 2.00 2.00 2.7352 7.40%
Adjusted Per Share Value based on latest NOSH - 97,207
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 364.42 334.15 253.39 265.80 256.98 260.16 213.48 9.31%
EPS 39.94 28.23 12.51 5.05 6.46 14.23 7.92 30.93%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.33 -
NAPS 2.0955 1.5816 1.1925 1.0777 0.7449 0.6657 0.9098 14.91%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 5.85 2.89 0.95 0.58 0.83 1.09 0.70 -
P/RPS 0.80 0.43 0.19 0.11 0.12 0.14 0.11 39.17%
P/EPS 7.31 5.11 3.79 5.73 4.79 2.55 2.94 16.38%
EY 13.68 19.58 26.39 17.45 20.89 39.23 34.01 -14.07%
DY 0.00 0.00 0.00 0.00 0.00 2.75 5.71 -
P/NAPS 1.39 0.91 0.40 0.27 0.42 0.55 0.26 32.21%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 29/08/13 29/08/12 26/08/11 26/08/10 28/08/09 -
Price 7.45 3.60 0.98 0.60 0.73 1.12 0.65 -
P/RPS 1.02 0.54 0.19 0.11 0.11 0.14 0.10 47.23%
P/EPS 9.31 6.36 3.91 5.93 4.21 2.62 2.73 22.67%
EY 10.74 15.72 25.58 16.87 23.75 38.18 36.63 -18.48%
DY 0.00 0.00 0.00 0.00 0.00 2.68 6.15 -
P/NAPS 1.77 1.14 0.41 0.28 0.37 0.56 0.24 39.49%

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