[RKI] QoQ Quarter Result on 31-Mar-2021 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -56.49%
YoY- 343.29%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 152,544 168,807 216,023 216,660 244,284 234,976 138,561 6.60%
PBT 7,548 2,879 10,036 14,523 30,274 16,751 2,139 131.25%
Tax -1,802 -1,395 -7,469 -2,962 -3,704 -3,658 -1,813 -0.40%
NP 5,746 1,484 2,567 11,561 26,570 13,093 326 573.74%
-
NP to SH 5,746 1,484 2,567 11,561 26,570 13,093 326 573.74%
-
Tax Rate 23.87% 48.45% 74.42% 20.40% 12.23% 21.84% 84.76% -
Total Cost 146,798 167,323 213,456 205,099 217,714 221,883 138,235 4.07%
-
Net Worth 617,905 612,076 391,022 322,306 598,170 582,929 582,307 4.02%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 1,943 - 3,735 - 4,762 5,638 2,868 -22.80%
Div Payout % 33.82% - 145.54% - 17.92% 43.07% 879.91% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 617,905 612,076 391,022 322,306 598,170 582,929 582,307 4.02%
NOSH 194,362 194,362 194,362 194,362 97,207 97,207 97,207 58.51%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 3.77% 0.88% 1.19% 5.34% 10.88% 5.57% 0.24% -
ROE 0.93% 0.24% 0.66% 3.59% 4.44% 2.25% 0.06% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 78.51 86.88 173.47 213.76 256.47 246.69 144.91 -33.46%
EPS 2.96 0.76 2.06 11.41 27.90 13.75 0.34 321.53%
DPS 1.00 0.00 3.00 0.00 5.00 5.92 3.00 -51.82%
NAPS 3.18 3.15 3.14 3.18 6.28 6.12 6.09 -35.07%
Adjusted Per Share Value based on latest NOSH - 194,362
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 77.95 86.26 110.39 110.71 124.83 120.07 70.81 6.59%
EPS 2.94 0.76 1.31 5.91 13.58 6.69 0.17 565.28%
DPS 0.99 0.00 1.91 0.00 2.43 2.88 1.47 -23.11%
NAPS 3.1575 3.1277 1.9981 1.647 3.0567 2.9788 2.9756 4.02%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.65 1.58 1.67 2.00 3.85 2.28 2.00 -
P/RPS 2.10 1.82 0.96 0.94 1.50 0.92 1.38 32.19%
P/EPS 55.80 206.88 81.01 17.53 13.80 16.59 586.61 -79.07%
EY 1.79 0.48 1.23 5.70 7.25 6.03 0.17 378.34%
DY 0.61 0.00 1.80 0.00 1.30 2.60 1.50 -45.02%
P/NAPS 0.52 0.50 0.53 0.63 0.61 0.37 0.33 35.30%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 23/09/21 27/05/21 26/02/21 27/11/20 25/08/20 -
Price 1.59 1.69 1.62 1.91 4.19 3.94 2.14 -
P/RPS 2.03 1.95 0.93 0.89 1.63 1.60 1.48 23.37%
P/EPS 53.77 221.28 78.59 16.74 15.02 28.66 627.67 -80.47%
EY 1.86 0.45 1.27 5.97 6.66 3.49 0.16 410.88%
DY 0.63 0.00 1.85 0.00 1.19 1.50 1.40 -41.19%
P/NAPS 0.50 0.54 0.52 0.60 0.67 0.64 0.35 26.76%

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