[RKI] QoQ Annualized Quarter Result on 30-Sep-2017 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -10.75%
YoY- -26.94%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 752,829 770,818 827,234 867,112 786,034 802,716 829,536 -6.28%
PBT 18,661 36,508 54,048 70,296 88,347 98,374 118,270 -70.89%
Tax -6,520 -2,520 -7,864 -8,656 -19,282 -12,234 -12,090 -33.82%
NP 12,141 33,988 46,184 61,640 69,065 86,140 106,180 -76.53%
-
NP to SH 12,141 33,988 46,184 61,640 69,065 86,140 106,180 -76.53%
-
Tax Rate 34.94% 6.90% 14.55% 12.31% 21.83% 12.44% 10.22% -
Total Cost 740,688 736,830 781,050 805,472 716,969 716,576 723,356 1.59%
-
Net Worth 545,334 550,194 570,608 571,580 553,110 564,775 568,663 -2.76%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 5,832 - - - - - - -
Div Payout % 48.04% - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 545,334 550,194 570,608 571,580 553,110 564,775 568,663 -2.76%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 1.61% 4.41% 5.58% 7.11% 8.79% 10.73% 12.80% -
ROE 2.23% 6.18% 8.09% 10.78% 12.49% 15.25% 18.67% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 774.46 792.96 851.00 892.02 808.61 825.78 853.37 -6.28%
EPS 12.49 34.96 47.52 63.40 71.05 88.61 109.24 -76.53%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.61 5.66 5.87 5.88 5.69 5.81 5.85 -2.76%
Adjusted Per Share Value based on latest NOSH - 97,207
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 384.70 393.89 422.72 443.10 401.67 410.19 423.90 -6.28%
EPS 6.20 17.37 23.60 31.50 35.29 44.02 54.26 -76.54%
DPS 2.98 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7867 2.8115 2.9158 2.9208 2.8264 2.886 2.9059 -2.76%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 3.44 3.55 4.37 4.66 5.20 5.46 4.90 -
P/RPS 0.44 0.45 0.51 0.52 0.64 0.66 0.57 -15.89%
P/EPS 27.54 10.15 9.20 7.35 7.32 6.16 4.49 236.19%
EY 3.63 9.85 10.87 13.61 13.66 16.23 22.29 -70.27%
DY 1.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.74 0.79 0.91 0.94 0.84 -19.25%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 21/05/18 26/02/18 28/11/17 29/08/17 30/05/17 21/02/17 -
Price 3.65 3.61 4.05 4.36 5.20 5.25 5.67 -
P/RPS 0.47 0.46 0.48 0.49 0.64 0.64 0.66 -20.30%
P/EPS 29.22 10.32 8.52 6.88 7.32 5.92 5.19 217.48%
EY 3.42 9.69 11.73 14.54 13.66 16.88 19.26 -68.50%
DY 1.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.64 0.69 0.74 0.91 0.90 0.97 -23.47%

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