[RKI] QoQ Quarter Result on 30-Sep-2021 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -42.19%
YoY- -88.67%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 240,194 194,779 152,544 168,807 216,023 216,660 244,284 -1.12%
PBT 25,178 13,207 7,548 2,879 10,036 14,523 30,274 -11.59%
Tax -7,725 -2,366 -1,802 -1,395 -7,469 -2,962 -3,704 63.45%
NP 17,453 10,841 5,746 1,484 2,567 11,561 26,570 -24.49%
-
NP to SH 17,453 10,841 5,746 1,484 2,567 11,561 26,570 -24.49%
-
Tax Rate 30.68% 17.91% 23.87% 48.45% 74.42% 20.40% 12.23% -
Total Cost 222,741 183,938 146,798 167,323 213,456 205,099 217,714 1.53%
-
Net Worth 654,824 625,678 617,905 612,076 391,022 322,306 598,170 6.23%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 9,715 - 1,943 - 3,735 - 4,762 61.06%
Div Payout % 55.67% - 33.82% - 145.54% - 17.92% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 654,824 625,678 617,905 612,076 391,022 322,306 598,170 6.23%
NOSH 194,362 194,362 194,362 194,362 194,362 194,362 97,207 58.91%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.27% 5.57% 3.77% 0.88% 1.19% 5.34% 10.88% -
ROE 2.67% 1.73% 0.93% 0.24% 0.66% 3.59% 4.44% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 123.61 100.24 78.51 86.88 173.47 213.76 256.47 -38.61%
EPS 8.98 5.58 2.96 0.76 2.06 11.41 27.90 -53.13%
DPS 5.00 0.00 1.00 0.00 3.00 0.00 5.00 0.00%
NAPS 3.37 3.22 3.18 3.15 3.14 3.18 6.28 -34.03%
Adjusted Per Share Value based on latest NOSH - 194,362
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 122.74 99.53 77.95 86.26 110.39 110.71 124.83 -1.12%
EPS 8.92 5.54 2.94 0.76 1.31 5.91 13.58 -24.49%
DPS 4.96 0.00 0.99 0.00 1.91 0.00 2.43 61.12%
NAPS 3.3462 3.1973 3.1575 3.1277 1.9981 1.647 3.0567 6.23%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.41 1.52 1.65 1.58 1.67 2.00 3.85 -
P/RPS 1.14 1.52 2.10 1.82 0.96 0.94 1.50 -16.76%
P/EPS 15.70 27.24 55.80 206.88 81.01 17.53 13.80 9.00%
EY 6.37 3.67 1.79 0.48 1.23 5.70 7.25 -8.28%
DY 3.55 0.00 0.61 0.00 1.80 0.00 1.30 95.72%
P/NAPS 0.42 0.47 0.52 0.50 0.53 0.63 0.61 -22.07%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 23/05/22 24/02/22 25/11/21 23/09/21 27/05/21 26/02/21 -
Price 1.41 1.47 1.59 1.69 1.62 1.91 4.19 -
P/RPS 1.14 1.47 2.03 1.95 0.93 0.89 1.63 -21.26%
P/EPS 15.70 26.35 53.77 221.28 78.59 16.74 15.02 3.00%
EY 6.37 3.80 1.86 0.45 1.27 5.97 6.66 -2.93%
DY 3.55 0.00 0.63 0.00 1.85 0.00 1.19 107.64%
P/NAPS 0.42 0.46 0.50 0.54 0.52 0.60 0.67 -26.81%

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