[RKI] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 4.21%
YoY- 199.6%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 482,628 649,423 691,268 841,080 936,976 756,324 688,173 -21.04%
PBT 10,820 27,856 26,161 56,804 57,668 48,812 31,512 -50.93%
Tax 2,536 -6,001 -8,818 -13,482 -16,096 -13,288 -7,417 -
NP 13,356 21,855 17,342 43,322 41,572 35,524 24,094 -32.49%
-
NP to SH 14,840 22,587 17,844 43,322 41,572 35,524 24,094 -27.58%
-
Tax Rate -23.44% 21.54% 33.71% 23.73% 27.91% 27.22% 23.54% -
Total Cost 469,272 627,568 673,925 797,758 895,404 720,800 664,078 -20.64%
-
Net Worth 691,538 685,352 659,998 675,297 682,028 654,824 625,678 6.89%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - 7,766 2,588 3,881 - 11,658 2,590 -
Div Payout % - 34.38% 14.50% 8.96% - 32.82% 10.75% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 691,538 685,352 659,998 675,297 682,028 654,824 625,678 6.89%
NOSH 194,362 194,362 194,362 194,362 194,362 194,362 194,362 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 2.77% 3.37% 2.51% 5.15% 4.44% 4.70% 3.50% -
ROE 2.15% 3.30% 2.70% 6.42% 6.10% 5.42% 3.85% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 248.45 334.49 356.11 433.43 482.21 389.24 354.16 -21.03%
EPS 7.64 11.63 9.19 22.32 21.40 18.28 12.40 -27.57%
DPS 0.00 4.00 1.33 2.00 0.00 6.00 1.33 -
NAPS 3.56 3.53 3.40 3.48 3.51 3.37 3.22 6.91%
Adjusted Per Share Value based on latest NOSH - 194,362
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 247.41 332.91 354.36 431.16 480.32 387.71 352.78 -21.04%
EPS 7.61 11.58 9.15 22.21 21.31 18.21 12.35 -27.56%
DPS 0.00 3.98 1.33 1.99 0.00 5.98 1.33 -
NAPS 3.545 3.5133 3.3833 3.4618 3.4963 3.3568 3.2074 6.89%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.32 1.29 1.35 1.36 1.31 1.41 1.52 -
P/RPS 0.53 0.39 0.38 0.31 0.27 0.36 0.43 14.94%
P/EPS 17.28 11.09 14.69 6.09 6.12 7.71 12.26 25.68%
EY 5.79 9.02 6.81 16.42 16.33 12.97 8.16 -20.42%
DY 0.00 3.10 0.99 1.47 0.00 4.26 0.88 -
P/NAPS 0.37 0.37 0.40 0.39 0.37 0.42 0.47 -14.72%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 24/08/23 25/05/23 23/02/23 29/11/22 30/08/22 23/05/22 -
Price 1.22 1.27 1.40 1.32 1.42 1.41 1.47 -
P/RPS 0.49 0.38 0.39 0.30 0.29 0.36 0.42 10.81%
P/EPS 15.97 10.92 15.23 5.91 6.64 7.71 11.85 21.98%
EY 6.26 9.16 6.57 16.91 15.07 12.97 8.44 -18.04%
DY 0.00 3.15 0.95 1.52 0.00 4.26 0.91 -
P/NAPS 0.34 0.36 0.41 0.38 0.40 0.42 0.46 -18.23%

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