[RKI] QoQ Annualized Quarter Result on 31-Mar-2022 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 66.63%
YoY- -64.72%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 841,080 936,976 756,324 688,173 642,702 675,228 911,943 -5.23%
PBT 56,804 57,668 48,812 31,512 20,854 11,516 71,584 -14.25%
Tax -13,482 -16,096 -13,288 -7,417 -6,394 -5,580 -17,793 -16.84%
NP 43,322 41,572 35,524 24,094 14,460 5,936 53,791 -13.40%
-
NP to SH 43,322 41,572 35,524 24,094 14,460 5,936 53,791 -13.40%
-
Tax Rate 23.73% 27.91% 27.22% 23.54% 30.66% 48.45% 24.86% -
Total Cost 797,758 895,404 720,800 664,078 628,242 669,292 858,152 -4.73%
-
Net Worth 675,297 682,028 654,824 625,678 617,905 612,076 391,022 43.80%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 3,881 - 11,658 2,590 3,886 - 17,334 -63.02%
Div Payout % 8.96% - 32.82% 10.75% 26.88% - 32.23% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 675,297 682,028 654,824 625,678 617,905 612,076 391,022 43.80%
NOSH 194,362 194,362 194,362 194,362 194,362 194,362 194,362 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 5.15% 4.44% 4.70% 3.50% 2.25% 0.88% 5.90% -
ROE 6.42% 6.10% 5.42% 3.85% 2.34% 0.97% 13.76% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 433.43 482.21 389.24 354.16 330.76 347.50 732.31 -29.43%
EPS 22.32 21.40 18.28 12.40 7.44 3.04 43.20 -35.53%
DPS 2.00 0.00 6.00 1.33 2.00 0.00 13.92 -72.47%
NAPS 3.48 3.51 3.37 3.22 3.18 3.15 3.14 7.07%
Adjusted Per Share Value based on latest NOSH - 194,362
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 429.80 478.80 386.49 351.66 328.42 345.05 466.01 -5.23%
EPS 22.14 21.24 18.15 12.31 7.39 3.03 27.49 -13.40%
DPS 1.98 0.00 5.96 1.32 1.99 0.00 8.86 -63.07%
NAPS 3.4508 3.4852 3.3462 3.1973 3.1575 3.1277 1.9981 43.80%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.36 1.31 1.41 1.52 1.65 1.58 1.67 -
P/RPS 0.31 0.27 0.36 0.43 0.50 0.45 0.23 21.95%
P/EPS 6.09 6.12 7.71 12.26 22.17 51.72 3.87 35.17%
EY 16.42 16.33 12.97 8.16 4.51 1.93 25.87 -26.08%
DY 1.47 0.00 4.26 0.88 1.21 0.00 8.34 -68.46%
P/NAPS 0.39 0.37 0.42 0.47 0.52 0.50 0.53 -18.44%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 29/11/22 30/08/22 23/05/22 24/02/22 25/11/21 23/09/21 -
Price 1.32 1.42 1.41 1.47 1.59 1.69 1.62 -
P/RPS 0.30 0.29 0.36 0.42 0.48 0.49 0.22 22.90%
P/EPS 5.91 6.64 7.71 11.85 21.37 55.32 3.75 35.31%
EY 16.91 15.07 12.97 8.44 4.68 1.81 26.66 -26.11%
DY 1.52 0.00 4.26 0.91 1.26 0.00 8.59 -68.38%
P/NAPS 0.38 0.40 0.42 0.46 0.50 0.54 0.52 -18.82%

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