[RKI] QoQ Cumulative 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- 281.02%
YoY- -34.74%
Quarter Report
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 276,765 120,657 649,423 518,451 420,540 234,244 756,324 -48.74%
PBT 16,334 2,705 27,856 19,621 28,402 14,417 48,812 -51.70%
Tax -2,953 634 -6,001 -6,614 -6,741 -4,024 -13,288 -63.21%
NP 13,381 3,339 21,855 13,007 21,661 10,393 35,524 -47.75%
-
NP to SH 14,136 3,710 22,587 13,383 21,661 10,393 35,524 -45.80%
-
Tax Rate 18.08% -23.44% 21.54% 33.71% 23.73% 27.91% 27.22% -
Total Cost 263,384 117,318 627,568 505,444 398,879 223,851 720,800 -48.79%
-
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 1,943 - 7,766 1,941 1,940 - 11,658 -69.61%
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 2.04% 0.54% 3.30% 2.03% 3.21% 1.52% 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 142.41 62.11 334.49 267.08 216.72 120.55 389.24 -48.75%
EPS 7.27 1.91 11.63 6.89 11.16 5.35 18.28 -45.82%
DPS 1.00 0.00 4.00 1.00 1.00 0.00 6.00 -69.61%
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 141.88 61.85 332.91 265.77 215.58 120.08 387.71 -48.74%
EPS 7.25 1.90 11.58 6.86 11.10 5.33 18.21 -45.78%
DPS 1.00 0.00 3.98 1.00 0.99 0.00 5.98 -69.54%
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 0.86 2.13 0.39 0.51 0.63 1.09 0.36 78.41%
P/EPS 16.91 69.11 11.09 19.58 12.18 24.49 7.71 68.56%
EY 5.91 1.45 9.02 5.11 8.21 4.08 12.97 -40.70%
DY 0.81 0.00 3.10 0.74 0.74 0.00 4.26 -66.83%
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 0.91 1.96 0.38 0.52 0.61 1.18 0.36 85.25%
P/EPS 17.87 63.88 10.92 20.31 11.83 26.55 7.71 74.86%
EY 5.60 1.57 9.16 4.92 8.46 3.77 12.97 -42.78%
DY 0.77 0.00 3.15 0.71 0.76 0.00 4.26 -67.93%
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