[RKI] QoQ TTM Result on 31-Dec-2018 [#2]

Stock

[RKI] RHONG KHEN INTERNATIONAL BERHAD

Announcement Date

27-Feb-2019

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

31-Dec-2018 [#2]

Profit Trend

QoQ- 93.14%

YoY- -51.25%

Quarter Report

RKI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
TTM Result
Revenue	710,076	729,568	745,428	757,890	750,245	752,829	762,111	-4.60%
YoY %	-2.67%	-2.13%	-1.64%	1.02%	-0.34%	-1.22%	-	-
Horiz. %	93.17%	95.73%	97.81%	99.45%	98.44%	98.78%	100.00%	-
PBT	24,840	32,029	25,656	27,735	16,180	18,661	41,947	-29.45%
YoY %	-22.45%	24.84%	-7.50%	71.42%	-13.30%	-55.51%	-	-
Horiz. %	59.22%	76.36%	61.16%	66.12%	38.57%	44.49%	100.00%	-
Tax	-12,132	-12,761	-11,077	-8,691	-6,320	-6,520	-11,996	0.75%
YoY %	4.93%	-15.20%	-27.45%	-37.52%	3.07%	45.65%	-	-
Horiz. %	101.13%	106.38%	92.34%	72.45%	52.68%	54.35%	100.00%	-
NP	12,708	19,268	14,579	19,044	9,860	12,141	29,951	-43.50%
YoY %	-34.05%	32.16%	-23.45%	93.14%	-18.79%	-59.46%	-	-
Horiz. %	42.43%	64.33%	48.68%	63.58%	32.92%	40.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,708	19,268	14,579	19,044	9,860	12,141	29,951	-43.50%
YoY %	-34.05%	32.16%	-23.45%	93.14%	-18.79%	-59.46%	-	-
Horiz. %	42.43%	64.33%	48.68%	63.58%	32.92%	40.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	48.84%	39.84%	43.18%	31.34%	39.06%	34.94%	28.60%	-
YoY %	22.59%	-7.74%	37.78%	-19.76%	11.79%	22.17%	-	-
Horiz. %	170.77%	139.30%	150.98%	109.58%	136.57%	122.17%	100.00%	-
Total Cost	697,368	710,300	730,849	738,846	740,385	740,688	732,160	-3.19%
YoY %	-1.82%	-2.81%	-1.08%	-0.21%	-0.04%	1.16%	-	-
Horiz. %	95.25%	97.01%	99.82%	100.91%	101.12%	101.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	576,374	564,191	571,948	576,799	566,147	545,334	550,194	3.14%
YoY %	2.16%	-1.36%	-0.84%	1.88%	3.82%	-0.88%	-	-
Horiz. %	104.76%	102.54%	103.95%	104.84%	102.90%	99.12%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	5,816	5,816	8,740	8,740	5,832	5,832	-	-
YoY %	0.00%	-33.46%	0.00%	49.86%	0.00%	0.00%	-	-
Horiz. %	99.73%	99.73%	149.86%	149.86%	100.00%	100.00%	-	-
Div Payout %	45.77%	30.19%	59.95%	45.90%	59.15%	48.04%	-	-
YoY %	51.61%	-49.64%	30.61%	-22.40%	23.13%	0.00%	-	-
Horiz. %	95.27%	62.84%	124.79%	95.55%	123.13%	100.00%	-	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	576,374	564,191	571,948	576,799	566,147	545,334	550,194	3.14%
YoY %	2.16%	-1.36%	-0.84%	1.88%	3.82%	-0.88%	-	-
Horiz. %	104.76%	102.54%	103.95%	104.84%	102.90%	99.12%	100.00%	-
NOSH	97,207	97,207	97,207	97,207	97,207	97,207	97,207	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	1.79%	2.64%	1.96%	2.51%	1.31%	1.61%	3.93%	-
YoY %	-32.20%	34.69%	-21.91%	91.60%	-18.63%	-59.03%	-	-
Horiz. %	45.55%	67.18%	49.87%	63.87%	33.33%	40.97%	100.00%	-
ROE	2.20%	3.42%	2.55%	3.30%	1.74%	2.23%	5.44%	-
YoY %	-35.67%	34.12%	-22.73%	89.66%	-21.97%	-59.01%	-	-
Horiz. %	40.44%	62.87%	46.87%	60.66%	31.99%	40.99%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	735.49	752.60	768.95	781.80	773.90	774.46	784.00	-4.16%
YoY %	-2.27%	-2.13%	-1.64%	1.02%	-0.07%	-1.22%	-	-
Horiz. %	93.81%	95.99%	98.08%	99.72%	98.71%	98.78%	100.00%	-
EPS	13.16	19.88	15.04	19.64	10.17	12.49	30.81	-43.25%
YoY %	-33.80%	32.18%	-23.42%	93.12%	-18.57%	-59.46%	-	-
Horiz. %	42.71%	64.52%	48.82%	63.75%	33.01%	40.54%	100.00%	-
DPS	6.00	6.00	9.00	9.00	6.00	6.00	0.00	-
YoY %	0.00%	-33.33%	0.00%	50.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	150.00%	150.00%	100.00%	100.00%	-	-
NAPS	5.97	5.82	5.90	5.95	5.84	5.61	5.66	3.61%
YoY %	2.58%	-1.36%	-0.84%	1.88%	4.10%	-0.88%	-	-
Horiz. %	105.48%	102.83%	104.24%	105.12%	103.18%	99.12%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 97,207
RPS	364.01	374.00	382.13	388.52	384.60	385.92	390.68	-4.60%
YoY %	-2.67%	-2.13%	-1.64%	1.02%	-0.34%	-1.22%	-	-
Horiz. %	93.17%	95.73%	97.81%	99.45%	98.44%	98.78%	100.00%	-
EPS	6.51	9.88	7.47	9.76	5.05	6.22	15.35	-43.52%
YoY %	-34.11%	32.26%	-23.46%	93.27%	-18.81%	-59.48%	-	-
Horiz. %	42.41%	64.36%	48.66%	63.58%	32.90%	40.52%	100.00%	-
DPS	2.98	2.98	4.48	4.48	2.99	2.99	0.00	-
YoY %	0.00%	-33.48%	0.00%	49.83%	0.00%	0.00%	-	-
Horiz. %	99.67%	99.67%	149.83%	149.83%	100.00%	100.00%	-	-
NAPS	2.9547	2.8922	2.932	2.9568	2.9022	2.7955	2.8205	3.14%
YoY %	2.16%	-1.36%	-0.84%	1.88%	3.82%	-0.89%	-	-
Horiz. %	104.76%	102.54%	103.95%	104.83%	102.90%	99.11%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	3.15	3.72	3.99	3.88	3.47	3.44	3.55	-
P/RPS	0.43	0.49	0.52	0.50	0.45	0.44	0.45	-2.98%
YoY %	-12.24%	-5.77%	4.00%	11.11%	2.27%	-2.22%	-	-
Horiz. %	95.56%	108.89%	115.56%	111.11%	100.00%	97.78%	100.00%	-
P/EPS	23.93	18.72	26.53	19.75	34.12	27.54	11.52	62.72%
YoY %	27.83%	-29.44%	34.33%	-42.12%	23.89%	139.06%	-	-
Horiz. %	207.73%	162.50%	230.30%	171.44%	296.18%	239.06%	100.00%	-
EY	4.18	5.34	3.77	5.06	2.93	3.63	8.68	-38.53%
YoY %	-21.72%	41.64%	-25.49%	72.70%	-19.28%	-58.18%	-	-
Horiz. %	48.16%	61.52%	43.43%	58.29%	33.76%	41.82%	100.00%	-
DY	1.90	1.61	2.26	2.32	1.73	1.74	0.00	-
YoY %	18.01%	-28.76%	-2.59%	34.10%	-0.57%	0.00%	-	-
Horiz. %	109.20%	92.53%	129.89%	133.33%	99.43%	100.00%	-	-
P/NAPS	0.53	0.64	0.68	0.65	0.59	0.61	0.63	-10.87%
YoY %	-17.19%	-5.88%	4.62%	10.17%	-3.28%	-3.17%	-	-
Horiz. %	84.13%	101.59%	107.94%	103.17%	93.65%	96.83%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	25/11/19	30/08/19	28/05/19	27/02/19	27/11/18	28/08/18	21/05/18	-
Price	2.96	3.40	3.89	3.87	3.87	3.65	3.61	-
P/RPS	0.40	0.45	0.51	0.50	0.50	0.47	0.46	-8.88%
YoY %	-11.11%	-11.76%	2.00%	0.00%	6.38%	2.17%	-	-
Horiz. %	86.96%	97.83%	110.87%	108.70%	108.70%	102.17%	100.00%	-
P/EPS	22.49	17.11	25.87	19.70	38.05	29.22	11.72	54.36%
YoY %	31.44%	-33.86%	31.32%	-48.23%	30.22%	149.32%	-	-
Horiz. %	191.89%	145.99%	220.73%	168.09%	324.66%	249.32%	100.00%	-
EY	4.45	5.85	3.87	5.08	2.63	3.42	8.54	-35.22%
YoY %	-23.93%	51.16%	-23.82%	93.16%	-23.10%	-59.95%	-	-
Horiz. %	52.11%	68.50%	45.32%	59.48%	30.80%	40.05%	100.00%	-
DY	2.03	1.76	2.31	2.33	1.55	1.64	0.00	-
YoY %	15.34%	-23.81%	-0.86%	50.32%	-5.49%	0.00%	-	-
Horiz. %	123.78%	107.32%	140.85%	142.07%	94.51%	100.00%	-	-
P/NAPS	0.50	0.58	0.66	0.65	0.66	0.65	0.64	-15.16%
YoY %	-13.79%	-12.12%	1.54%	-1.52%	1.54%	1.56%	-	-
Horiz. %	78.12%	90.62%	103.12%	101.56%	103.12%	101.56%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos