[RKI] YoY TTM Result on 30-Sep-2016 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -9.7%
YoY- -26.46%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 710,076 750,245 797,409 758,026 752,229 649,701 531,061 4.95%
PBT 24,840 16,180 81,861 84,938 101,302 69,607 44,171 -9.14%
Tax -12,132 -6,320 -18,479 -19,185 -11,579 -6,975 -5,001 15.90%
NP 12,708 9,860 63,382 65,753 89,723 62,632 39,170 -17.09%
-
NP to SH 12,708 9,860 63,382 65,674 89,308 57,052 29,952 -13.30%
-
Tax Rate 48.84% 39.06% 22.57% 22.59% 11.43% 10.02% 11.32% -
Total Cost 697,368 740,385 734,027 692,273 662,506 587,069 491,891 5.98%
-
Net Worth 576,374 566,147 571,580 514,227 479,232 327,589 249,823 14.94%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 5,816 5,832 - - - - - -
Div Payout % 45.77% 59.15% - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 576,374 566,147 571,580 514,227 479,232 327,589 249,823 14.94%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 1.79% 1.31% 7.95% 8.67% 11.93% 9.64% 7.38% -
ROE 2.20% 1.74% 11.09% 12.77% 18.64% 17.42% 11.99% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 735.49 773.90 820.32 779.80 773.84 668.37 546.32 5.07%
EPS 13.16 10.17 65.20 67.56 91.87 58.69 30.81 -13.21%
DPS 6.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.97 5.84 5.88 5.29 4.93 3.37 2.57 15.07%
Adjusted Per Share Value based on latest NOSH - 97,207
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 364.46 385.08 409.29 389.07 386.10 333.47 272.58 4.95%
EPS 6.52 5.06 32.53 33.71 45.84 29.28 15.37 -13.31%
DPS 2.99 2.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9584 2.9059 2.9337 2.6394 2.4598 1.6814 1.2823 14.94%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 3.15 3.47 4.66 4.69 6.95 3.80 1.10 -
P/RPS 0.43 0.45 0.57 0.60 0.90 0.57 0.20 13.60%
P/EPS 23.93 34.12 7.15 6.94 7.56 6.47 3.57 37.29%
EY 4.18 2.93 13.99 14.41 13.22 15.44 28.01 -27.15%
DY 1.90 1.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.79 0.89 1.41 1.13 0.43 3.54%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/11/19 27/11/18 28/11/17 29/11/16 26/11/15 27/11/14 02/12/13 -
Price 2.96 3.87 4.36 4.88 7.32 3.66 1.60 -
P/RPS 0.40 0.50 0.53 0.63 0.95 0.55 0.29 5.50%
P/EPS 22.49 38.05 6.69 7.22 7.97 6.24 5.19 27.66%
EY 4.45 2.63 14.95 13.84 12.55 16.04 19.26 -21.65%
DY 2.03 1.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.66 0.74 0.92 1.48 1.09 0.62 -3.52%

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