[RKI] QoQ Annualized Quarter Result on 30-Jun-2024 [#4]

Stock

[RKI] RHONG KHEN INTERNATIONAL BERHAD

Announcement Date

27-Aug-2024

Admission Sponsor

Sponsor

Financial Year

30-Jun-2024

Quarter

30-Jun-2024 [#4]

Profit Trend

QoQ- -38.06%

YoY- -45.91%

Quarter Report

RKI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Annualized Quarter Result
Revenue	528,532	521,644	522,056	553,530	482,628	649,423	691,268	-16.34%
YoY %	1.32%	-0.08%	-5.69%	14.69%	-25.68%	-6.05%	-	-
Horiz. %	76.46%	75.46%	75.52%	80.07%	69.82%	93.95%	100.00%	-
PBT	16,152	19,896	23,100	32,668	10,820	27,856	26,161	-27.42%
YoY %	-18.82%	-13.87%	-29.29%	201.92%	-61.16%	6.48%	-	-
Horiz. %	61.74%	76.05%	88.30%	124.87%	41.36%	106.48%	100.00%	-
Tax	-404	-8,768	-4,937	-5,906	2,536	-6,001	-8,818	-87.12%
YoY %	95.39%	-77.60%	16.41%	-332.89%	142.26%	31.95%	-	-
Horiz. %	4.58%	99.43%	55.99%	66.98%	-28.76%	68.05%	100.00%	-
NP	15,748	11,128	18,162	26,762	13,356	21,855	17,342	-6.20%
YoY %	41.52%	-38.73%	-32.14%	100.37%	-38.89%	26.02%	-	-
Horiz. %	90.81%	64.17%	104.73%	154.32%	77.02%	126.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,976	12,218	19,726	28,272	14,840	22,587	17,844	-7.08%
YoY %	30.76%	-38.06%	-30.23%	90.51%	-34.30%	26.58%	-	-
Horiz. %	89.53%	68.47%	110.55%	158.44%	83.17%	126.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.50%	44.07%	21.37%	18.08%	-23.44%	21.54%	33.71%	-
YoY %	-94.33%	106.22%	18.20%	177.13%	-208.82%	-36.10%	-	-
Horiz. %	7.42%	130.73%	63.39%	53.63%	-69.53%	63.90%	100.00%	-
Total Cost	512,784	510,516	503,893	526,768	469,272	627,568	673,925	-16.61%
YoY %	0.44%	1.31%	-4.34%	12.25%	-25.22%	-6.88%	-	-
Horiz. %	76.09%	75.75%	74.77%	78.16%	69.63%	93.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	654,626	694,907	698,431	693,811	691,538	685,352	659,998	-0.54%
YoY %	-5.80%	-0.50%	0.67%	0.33%	0.90%	3.84%	-	-
Horiz. %	99.19%	105.29%	105.82%	105.12%	104.78%	103.84%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Dividend
Div	23,379	7,786	2,593	3,886	-	7,766	2,588	332.01%
YoY %	200.27%	200.27%	-33.27%	0.00%	-	200.08%	-	-
Horiz. %	903.36%	300.85%	100.19%	150.15%	-	300.08%	100.00%	-
Div Payout %	146.34%	63.73%	13.15%	13.75%	-	34.38%	14.50%	-
YoY %	129.62%	384.64%	-4.36%	0.00%	-	137.10%	-	-
Horiz. %	1,009.24%	439.52%	90.69%	94.83%	-	237.10%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Equity
Net Worth	654,626	694,907	698,431	693,811	691,538	685,352	659,998	-0.54%
YoY %	-5.80%	-0.50%	0.67%	0.33%	0.90%	3.84%	-	-
Horiz. %	99.19%	105.29%	105.82%	105.12%	104.78%	103.84%	100.00%	-
NOSH	194,829	195,072	195,072	195,072	194,362	194,362	194,362	0.15%
YoY %	-0.12%	0.00%	0.00%	0.37%	0.00%	0.00%	-	-
Horiz. %	100.24%	100.37%	100.37%	100.37%	100.00%	100.00%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Ratio Analysis
NP Margin	2.98%	2.13%	3.48%	4.83%	2.77%	3.37%	2.51%	-
YoY %	39.91%	-38.79%	-27.95%	74.37%	-17.80%	34.26%	-	-
Horiz. %	118.73%	84.86%	138.65%	192.43%	110.36%	134.26%	100.00%	-
ROE	2.44%	1.76%	2.82%	4.07%	2.15%	3.30%	2.70%	-
YoY %	38.64%	-37.59%	-30.71%	89.30%	-34.85%	22.22%	-	-
Horiz. %	90.37%	65.19%	104.44%	150.74%	79.63%	122.22%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Per Share
RPS	271.28	267.99	268.34	284.82	248.45	334.49	356.11	-16.54%
YoY %	1.23%	-0.13%	-5.79%	14.64%	-25.72%	-6.07%	-	-
Horiz. %	76.18%	75.25%	75.35%	79.98%	69.77%	93.93%	100.00%	-
EPS	8.20	6.28	10.13	14.54	7.64	11.63	9.19	-7.29%
YoY %	30.57%	-38.01%	-30.33%	90.31%	-34.31%	26.55%	-	-
Horiz. %	89.23%	68.34%	110.23%	158.22%	83.13%	126.55%	100.00%	-
DPS	12.00	4.00	1.33	2.00	0.00	4.00	1.33	331.66%
YoY %	200.00%	200.75%	-33.50%	0.00%	0.00%	200.75%	-	-
Horiz. %	902.26%	300.75%	100.00%	150.38%	0.00%	300.75%	100.00%	-
NAPS	3.36	3.57	3.59	3.57	3.56	3.53	3.40	-0.78%
YoY %	-5.88%	-0.56%	0.56%	0.28%	0.85%	3.82%	-	-
Horiz. %	98.82%	105.00%	105.59%	105.00%	104.71%	103.82%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Adjusted Per Share Value based on latest NOSH - 195,072
RPS	270.08	266.56	266.77	282.86	246.63	331.86	353.24	-16.34%
YoY %	1.32%	-0.08%	-5.69%	14.69%	-25.68%	-6.05%	-	-
Horiz. %	76.46%	75.46%	75.52%	80.08%	69.82%	93.95%	100.00%	-
EPS	8.16	6.24	10.08	14.45	7.58	11.54	9.12	-7.12%
YoY %	30.77%	-38.10%	-30.24%	90.63%	-34.32%	26.54%	-	-
Horiz. %	89.47%	68.42%	110.53%	158.44%	83.11%	126.54%	100.00%	-
DPS	11.95	3.98	1.33	1.99	0.00	3.97	1.32	332.63%
YoY %	200.25%	199.25%	-33.17%	0.00%	0.00%	200.76%	-	-
Horiz. %	905.30%	301.52%	100.76%	150.76%	0.00%	300.76%	100.00%	-
NAPS	3.3452	3.551	3.569	3.5454	3.5338	3.5022	3.3726	-0.54%
YoY %	-5.80%	-0.50%	0.67%	0.33%	0.90%	3.84%	-	-
Horiz. %	99.19%	105.29%	105.82%	105.12%	104.78%	103.84%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	28/06/24	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	-
Price	1.19	1.32	1.31	1.23	1.32	1.29	1.35	-
P/RPS	0.44	0.49	0.49	0.43	0.53	0.39	0.38	10.23%
YoY %	-10.20%	0.00%	13.95%	-18.87%	35.90%	2.63%	-	-
Horiz. %	115.79%	128.95%	128.95%	113.16%	139.47%	102.63%	100.00%	-
P/EPS	14.51	21.03	12.92	8.46	17.28	11.09	14.69	-0.81%
YoY %	-31.00%	62.77%	52.72%	-51.04%	55.82%	-24.51%	-	-
Horiz. %	98.77%	143.16%	87.95%	57.59%	117.63%	75.49%	100.00%	-
EY	6.89	4.76	7.74	11.83	5.79	9.02	6.81	0.77%
YoY %	44.75%	-38.50%	-34.57%	104.32%	-35.81%	32.45%	-	-
Horiz. %	101.17%	69.90%	113.66%	173.72%	85.02%	132.45%	100.00%	-
DY	10.08	3.03	1.02	1.63	0.00	3.10	0.99	367.78%
YoY %	232.67%	197.06%	-37.42%	0.00%	0.00%	213.13%	-	-
Horiz. %	1,018.18%	306.06%	103.03%	164.65%	0.00%	313.13%	100.00%	-
P/NAPS	0.35	0.37	0.36	0.34	0.37	0.37	0.40	-8.49%
YoY %	-5.41%	2.78%	5.88%	-8.11%	0.00%	-7.50%	-	-
Horiz. %	87.50%	92.50%	90.00%	85.00%	92.50%	92.50%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Announcement Date
Date	28/11/24	27/08/24	27/05/24	21/02/24	29/11/23	24/08/23	25/05/23	-
Price	1.17	1.23	1.38	1.30	1.22	1.27	1.40	-
P/RPS	0.43	0.46	0.51	0.46	0.49	0.38	0.39	6.70%
YoY %	-6.52%	-9.80%	10.87%	-6.12%	28.95%	-2.56%	-	-
Horiz. %	110.26%	117.95%	130.77%	117.95%	125.64%	97.44%	100.00%	-
P/EPS	14.27	19.60	13.61	8.94	15.97	10.92	15.23	-4.23%
YoY %	-27.19%	44.01%	52.24%	-44.02%	46.25%	-28.30%	-	-
Horiz. %	93.70%	128.69%	89.36%	58.70%	104.86%	71.70%	100.00%	-
EY	7.01	5.10	7.35	11.19	6.26	9.16	6.57	4.40%
YoY %	37.45%	-30.61%	-34.32%	78.75%	-31.66%	39.42%	-	-
Horiz. %	106.70%	77.63%	111.87%	170.32%	95.28%	139.42%	100.00%	-
DY	10.26	3.25	0.97	1.54	0.00	3.15	0.95	386.48%
YoY %	215.69%	235.05%	-37.01%	0.00%	0.00%	231.58%	-	-
Horiz. %	1,080.00%	342.11%	102.11%	162.11%	0.00%	331.58%	100.00%	-
P/NAPS	0.35	0.34	0.38	0.36	0.34	0.36	0.41	-9.98%
YoY %	2.94%	-10.53%	5.56%	5.88%	-5.56%	-12.20%	-	-
Horiz. %	85.37%	82.93%	92.68%	87.80%	82.93%	87.80%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos