[RKI] YoY TTM Result on 31-Dec-2011 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -20.27%
YoY- -71.15%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 654,353 593,128 514,848 474,825 535,741 456,005 409,559 8.11%
PBT 73,028 61,949 29,355 11,358 28,495 37,185 10,364 38.44%
Tax -6,527 -5,821 -3,336 -1,390 -3,776 230 -250 72.19%
NP 66,501 56,128 26,019 9,968 24,719 37,415 10,114 36.85%
-
NP to SH 65,479 43,828 19,872 4,886 16,934 31,942 11,780 33.07%
-
Tax Rate 8.94% 9.40% 11.36% 12.24% 13.25% -0.62% 2.41% -
Total Cost 587,852 537,000 488,829 464,857 511,022 418,590 399,445 6.64%
-
Net Worth 366,472 270,236 219,688 204,135 193,821 191,560 171,964 13.43%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - 1,943 2,590 -
Div Payout % - - - - - 6.09% 21.99% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 366,472 270,236 219,688 204,135 193,821 191,560 171,964 13.43%
NOSH 97,207 97,207 97,207 97,207 64,838 64,792 64,794 6.99%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 10.16% 9.46% 5.05% 2.10% 4.61% 8.20% 2.47% -
ROE 17.87% 16.22% 9.05% 2.39% 8.74% 16.67% 6.85% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 673.15 610.17 529.64 488.47 826.27 703.79 632.09 1.05%
EPS 67.36 45.09 20.44 5.03 26.12 49.30 18.18 24.38%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 4.00 -
NAPS 3.77 2.78 2.26 2.10 2.9893 2.9565 2.654 6.02%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 335.44 304.06 263.93 243.41 274.64 233.76 209.95 8.11%
EPS 33.57 22.47 10.19 2.50 8.68 16.37 6.04 33.07%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.33 -
NAPS 1.8786 1.3853 1.1262 1.0465 0.9936 0.982 0.8815 13.43%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 3.65 2.08 0.70 0.61 1.12 1.12 0.67 -
P/RPS 0.54 0.34 0.13 0.12 0.14 0.16 0.11 30.35%
P/EPS 5.42 4.61 3.42 12.14 4.29 2.27 3.69 6.61%
EY 18.45 21.68 29.20 8.24 23.32 44.02 27.14 -6.22%
DY 0.00 0.00 0.00 0.00 0.00 2.68 5.97 -
P/NAPS 0.97 0.75 0.31 0.29 0.37 0.38 0.25 25.34%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 12/02/15 27/02/14 28/02/13 24/02/12 23/02/11 24/02/10 25/02/09 -
Price 5.01 2.54 0.76 0.63 1.15 1.45 0.57 -
P/RPS 0.74 0.42 0.14 0.13 0.14 0.21 0.09 42.04%
P/EPS 7.44 5.63 3.72 12.53 4.40 2.94 3.14 15.45%
EY 13.45 17.75 26.90 7.98 22.71 34.00 31.90 -13.40%
DY 0.00 0.00 0.00 0.00 0.00 2.07 7.02 -
P/NAPS 1.33 0.91 0.34 0.30 0.38 0.49 0.21 36.00%

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