[RKI] QoQ Annualized Quarter Result on 31-Dec-2023 [#2]

Announcement Date
21-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 90.51%
YoY- -34.74%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 553,530 482,628 649,423 691,268 841,080 936,976 756,324 -18.74%
PBT 32,668 10,820 27,856 26,161 56,804 57,668 48,812 -23.43%
Tax -5,906 2,536 -6,001 -8,818 -13,482 -16,096 -13,288 -41.67%
NP 26,762 13,356 21,855 17,342 43,322 41,572 35,524 -17.16%
-
NP to SH 28,272 14,840 22,587 17,844 43,322 41,572 35,524 -14.08%
-
Tax Rate 18.08% -23.44% 21.54% 33.71% 23.73% 27.91% 27.22% -
Total Cost 526,768 469,272 627,568 673,925 797,758 895,404 720,800 -18.81%
-
Net Worth 693,811 691,538 685,352 659,998 675,297 682,028 654,824 3.91%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 3,886 - 7,766 2,588 3,881 - 11,658 -51.82%
Div Payout % 13.75% - 34.38% 14.50% 8.96% - 32.82% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 693,811 691,538 685,352 659,998 675,297 682,028 654,824 3.91%
NOSH 195,072 194,362 194,362 194,362 194,362 194,362 194,362 0.24%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 4.83% 2.77% 3.37% 2.51% 5.15% 4.44% 4.70% -
ROE 4.07% 2.15% 3.30% 2.70% 6.42% 6.10% 5.42% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 284.82 248.45 334.49 356.11 433.43 482.21 389.24 -18.75%
EPS 14.54 7.64 11.63 9.19 22.32 21.40 18.28 -14.11%
DPS 2.00 0.00 4.00 1.33 2.00 0.00 6.00 -51.82%
NAPS 3.57 3.56 3.53 3.40 3.48 3.51 3.37 3.90%
Adjusted Per Share Value based on latest NOSH - 195,072
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 283.76 247.41 332.91 354.36 431.16 480.32 387.71 -18.74%
EPS 14.49 7.61 11.58 9.15 22.21 21.31 18.21 -14.09%
DPS 1.99 0.00 3.98 1.33 1.99 0.00 5.98 -51.88%
NAPS 3.5567 3.545 3.5133 3.3833 3.4618 3.4963 3.3568 3.92%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.23 1.32 1.29 1.35 1.36 1.31 1.41 -
P/RPS 0.43 0.53 0.39 0.38 0.31 0.27 0.36 12.53%
P/EPS 8.46 17.28 11.09 14.69 6.09 6.12 7.71 6.36%
EY 11.83 5.79 9.02 6.81 16.42 16.33 12.97 -5.93%
DY 1.63 0.00 3.10 0.99 1.47 0.00 4.26 -47.20%
P/NAPS 0.34 0.37 0.37 0.40 0.39 0.37 0.42 -13.10%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 21/02/24 29/11/23 24/08/23 25/05/23 23/02/23 29/11/22 30/08/22 -
Price 1.30 1.22 1.27 1.40 1.32 1.42 1.41 -
P/RPS 0.46 0.49 0.38 0.39 0.30 0.29 0.36 17.69%
P/EPS 8.94 15.97 10.92 15.23 5.91 6.64 7.71 10.34%
EY 11.19 6.26 9.16 6.57 16.91 15.07 12.97 -9.34%
DY 1.54 0.00 3.15 0.95 1.52 0.00 4.26 -49.15%
P/NAPS 0.36 0.34 0.36 0.41 0.38 0.40 0.42 -9.74%

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