[RKI] QoQ TTM Result on 30-Jun-2020 [#4]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 116.4%
YoY- -13.29%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 834,481 760,047 725,014 684,740 705,034 714,843 710,076 11.35%
PBT 63,687 52,674 31,750 22,903 18,417 13,185 24,840 87.21%
Tax -12,137 -10,077 -8,518 -6,195 -10,696 -10,138 -12,132 0.02%
NP 51,550 42,597 23,232 16,708 7,721 3,047 12,708 154.13%
-
NP to SH 51,550 42,597 23,232 16,708 7,721 3,047 12,708 154.13%
-
Tax Rate 19.06% 19.13% 26.83% 27.05% 58.08% 76.89% 48.84% -
Total Cost 782,931 717,450 701,782 668,032 697,313 711,796 697,368 8.01%
-
Net Worth 322,306 598,170 582,929 582,307 584,004 570,879 576,374 -32.10%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 13,269 13,269 11,385 5,746 5,786 5,786 5,816 73.21%
Div Payout % 25.74% 31.15% 49.01% 34.40% 74.95% 189.91% 45.77% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 322,306 598,170 582,929 582,307 584,004 570,879 576,374 -32.10%
NOSH 194,362 97,207 97,207 97,207 97,207 97,207 97,207 58.64%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 6.18% 5.60% 3.20% 2.44% 1.10% 0.43% 1.79% -
ROE 15.99% 7.12% 3.99% 2.87% 1.32% 0.53% 2.20% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 823.33 797.95 761.17 716.13 736.42 745.05 735.49 7.80%
EPS 50.86 44.72 24.39 17.47 8.06 3.18 13.16 146.06%
DPS 13.09 13.92 11.92 6.00 6.00 6.00 6.00 68.13%
NAPS 3.18 6.28 6.12 6.09 6.10 5.95 5.97 -34.26%
Adjusted Per Share Value based on latest NOSH - 97,207
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 427.78 389.62 371.66 351.02 361.42 366.45 364.01 11.35%
EPS 26.43 21.84 11.91 8.57 3.96 1.56 6.51 154.27%
DPS 6.80 6.80 5.84 2.95 2.97 2.97 2.98 73.23%
NAPS 1.6522 3.0664 2.9883 2.9851 2.9938 2.9265 2.9547 -32.10%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 2.00 3.85 2.28 2.00 1.88 2.83 3.15 -
P/RPS 0.24 0.48 0.30 0.28 0.26 0.38 0.43 -32.18%
P/EPS 3.93 8.61 9.35 11.45 23.31 89.11 23.93 -69.97%
EY 25.43 11.62 10.70 8.74 4.29 1.12 4.18 232.89%
DY 6.55 3.62 5.23 3.00 3.19 2.12 1.90 128.03%
P/NAPS 0.63 0.61 0.37 0.33 0.31 0.48 0.53 12.20%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 26/02/21 27/11/20 25/08/20 25/06/20 25/02/20 25/11/19 -
Price 1.91 4.19 3.94 2.14 2.00 2.77 2.96 -
P/RPS 0.23 0.53 0.52 0.30 0.27 0.37 0.40 -30.82%
P/EPS 3.76 9.37 16.15 12.25 24.80 87.22 22.49 -69.61%
EY 26.63 10.67 6.19 8.17 4.03 1.15 4.45 229.25%
DY 6.85 3.32 3.03 2.80 3.00 2.17 2.03 124.80%
P/NAPS 0.60 0.67 0.64 0.35 0.33 0.47 0.50 12.91%

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