[RKI] QoQ TTM Result on 31-Dec-2019 [#2]

Stock

[RKI] RHONG KHEN INTERNATIONAL BERHAD

Announcement Date

25-Feb-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

31-Dec-2019 [#2]

Profit Trend

QoQ- -76.02%

YoY- -84.0%

Quarter Report

RKI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
TTM Result
Revenue	725,014	684,740	705,034	714,843	710,076	729,568	745,428	-1.82%
YoY %	5.88%	-2.88%	-1.37%	0.67%	-2.67%	-2.13%	-	-
Horiz. %	97.26%	91.86%	94.58%	95.90%	95.26%	97.87%	100.00%	-
PBT	31,750	22,903	18,417	13,185	24,840	32,029	25,656	15.22%
YoY %	38.63%	24.36%	39.68%	-46.92%	-22.45%	24.84%	-	-
Horiz. %	123.75%	89.27%	71.78%	51.39%	96.82%	124.84%	100.00%	-
Tax	-8,518	-6,195	-10,696	-10,138	-12,132	-12,761	-11,077	-16.02%
YoY %	-37.50%	42.08%	-5.50%	16.44%	4.93%	-15.20%	-	-
Horiz. %	76.90%	55.93%	96.56%	91.52%	109.52%	115.20%	100.00%	-
NP	23,232	16,708	7,721	3,047	12,708	19,268	14,579	36.31%
YoY %	39.05%	116.40%	153.40%	-76.02%	-34.05%	32.16%	-	-
Horiz. %	159.35%	114.60%	52.96%	20.90%	87.17%	132.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,232	16,708	7,721	3,047	12,708	19,268	14,579	36.31%
YoY %	39.05%	116.40%	153.40%	-76.02%	-34.05%	32.16%	-	-
Horiz. %	159.35%	114.60%	52.96%	20.90%	87.17%	132.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.83%	27.05%	58.08%	76.89%	48.84%	39.84%	43.18%	-
YoY %	-0.81%	-53.43%	-24.46%	57.43%	22.59%	-7.74%	-	-
Horiz. %	62.14%	62.64%	134.51%	178.07%	113.11%	92.26%	100.00%	-
Total Cost	701,782	668,032	697,313	711,796	697,368	710,300	730,849	-2.66%
YoY %	5.05%	-4.20%	-2.03%	2.07%	-1.82%	-2.81%	-	-
Horiz. %	96.02%	91.40%	95.41%	97.39%	95.42%	97.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	582,929	582,307	584,004	570,879	576,374	564,191	571,948	1.27%
YoY %	0.11%	-0.29%	2.30%	-0.95%	2.16%	-1.36%	-	-
Horiz. %	101.92%	101.81%	102.11%	99.81%	100.77%	98.64%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	11,385	5,746	5,786	5,786	5,816	5,816	8,740	19.21%
YoY %	98.14%	-0.69%	0.00%	-0.52%	0.00%	-33.46%	-	-
Horiz. %	130.26%	65.74%	66.20%	66.20%	66.54%	66.54%	100.00%	-
Div Payout %	49.01%	34.40%	74.95%	189.91%	45.77%	30.19%	59.95%	-
YoY %	42.47%	-54.10%	-60.53%	314.92%	51.61%	-49.64%	-	-
Horiz. %	81.75%	57.38%	125.02%	316.78%	76.35%	50.36%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	582,929	582,307	584,004	570,879	576,374	564,191	571,948	1.27%
YoY %	0.11%	-0.29%	2.30%	-0.95%	2.16%	-1.36%	-	-
Horiz. %	101.92%	101.81%	102.11%	99.81%	100.77%	98.64%	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%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	3.20%	2.44%	1.10%	0.43%	1.79%	2.64%	1.96%	-
YoY %	31.15%	121.82%	155.81%	-75.98%	-32.20%	34.69%	-	-
Horiz. %	163.27%	124.49%	56.12%	21.94%	91.33%	134.69%	100.00%	-
ROE	3.99%	2.87%	1.32%	0.53%	2.20%	3.42%	2.55%	-
YoY %	39.02%	117.42%	149.06%	-75.91%	-35.67%	34.12%	-	-
Horiz. %	156.47%	112.55%	51.76%	20.78%	86.27%	134.12%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	761.17	716.13	736.42	745.05	735.49	752.60	768.95	-0.67%
YoY %	6.29%	-2.76%	-1.16%	1.30%	-2.27%	-2.13%	-	-
Horiz. %	98.99%	93.13%	95.77%	96.89%	95.65%	97.87%	100.00%	-
EPS	24.39	17.47	8.06	3.18	13.16	19.88	15.04	37.90%
YoY %	39.61%	116.75%	153.46%	-75.84%	-33.80%	32.18%	-	-
Horiz. %	162.17%	116.16%	53.59%	21.14%	87.50%	132.18%	100.00%	-
DPS	11.92	6.00	6.00	6.00	6.00	6.00	9.00	20.54%
YoY %	98.67%	0.00%	0.00%	0.00%	0.00%	-33.33%	-	-
Horiz. %	132.44%	66.67%	66.67%	66.67%	66.67%	66.67%	100.00%	-
NAPS	6.12	6.09	6.10	5.95	5.97	5.82	5.90	2.46%
YoY %	0.49%	-0.16%	2.52%	-0.34%	2.58%	-1.36%	-	-
Horiz. %	103.73%	103.22%	103.39%	100.85%	101.19%	98.64%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 97,207
RPS	371.66	351.02	361.42	366.45	364.01	374.00	382.13	-1.83%
YoY %	5.88%	-2.88%	-1.37%	0.67%	-2.67%	-2.13%	-	-
Horiz. %	97.26%	91.86%	94.58%	95.90%	95.26%	97.87%	100.00%	-
EPS	11.91	8.57	3.96	1.56	6.51	9.88	7.47	36.36%
YoY %	38.97%	116.41%	153.85%	-76.04%	-34.11%	32.26%	-	-
Horiz. %	159.44%	114.73%	53.01%	20.88%	87.15%	132.26%	100.00%	-
DPS	5.84	2.95	2.97	2.97	2.98	2.98	4.48	19.27%
YoY %	97.97%	-0.67%	0.00%	-0.34%	0.00%	-33.48%	-	-
Horiz. %	130.36%	65.85%	66.29%	66.29%	66.52%	66.52%	100.00%	-
NAPS	2.9883	2.9851	2.9938	2.9265	2.9547	2.8922	2.932	1.27%
YoY %	0.11%	-0.29%	2.30%	-0.95%	2.16%	-1.36%	-	-
Horiz. %	101.92%	101.81%	102.11%	99.81%	100.77%	98.64%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	2.28	2.00	1.88	2.83	3.15	3.72	3.99	-
P/RPS	0.30	0.28	0.26	0.38	0.43	0.49	0.52	-30.62%
YoY %	7.14%	7.69%	-31.58%	-11.63%	-12.24%	-5.77%	-	-
Horiz. %	57.69%	53.85%	50.00%	73.08%	82.69%	94.23%	100.00%	-
P/EPS	9.35	11.45	23.31	89.11	23.93	18.72	26.53	-50.01%
YoY %	-18.34%	-50.88%	-73.84%	272.38%	27.83%	-29.44%	-	-
Horiz. %	35.24%	43.16%	87.86%	335.88%	90.20%	70.56%	100.00%	-
EY	10.70	8.74	4.29	1.12	4.18	5.34	3.77	100.07%
YoY %	22.43%	103.73%	283.04%	-73.21%	-21.72%	41.64%	-	-
Horiz. %	283.82%	231.83%	113.79%	29.71%	110.88%	141.64%	100.00%	-
DY	5.23	3.00	3.19	2.12	1.90	1.61	2.26	74.68%
YoY %	74.33%	-5.96%	50.47%	11.58%	18.01%	-28.76%	-	-
Horiz. %	231.42%	132.74%	141.15%	93.81%	84.07%	71.24%	100.00%	-
P/NAPS	0.37	0.33	0.31	0.48	0.53	0.64	0.68	-33.27%
YoY %	12.12%	6.45%	-35.42%	-9.43%	-17.19%	-5.88%	-	-
Horiz. %	54.41%	48.53%	45.59%	70.59%	77.94%	94.12%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	27/11/20	25/08/20	25/06/20	25/02/20	25/11/19	30/08/19	28/05/19	-
Price	3.94	2.14	2.00	2.77	2.96	3.40	3.89	-
P/RPS	0.52	0.30	0.27	0.37	0.40	0.45	0.51	1.29%
YoY %	73.33%	11.11%	-27.03%	-7.50%	-11.11%	-11.76%	-	-
Horiz. %	101.96%	58.82%	52.94%	72.55%	78.43%	88.24%	100.00%	-
P/EPS	16.15	12.25	24.80	87.22	22.49	17.11	25.87	-26.89%
YoY %	31.84%	-50.60%	-71.57%	287.82%	31.44%	-33.86%	-	-
Horiz. %	62.43%	47.35%	95.86%	337.15%	86.93%	66.14%	100.00%	-
EY	6.19	8.17	4.03	1.15	4.45	5.85	3.87	36.65%
YoY %	-24.24%	102.73%	250.43%	-74.16%	-23.93%	51.16%	-	-
Horiz. %	159.95%	211.11%	104.13%	29.72%	114.99%	151.16%	100.00%	-
DY	3.03	2.80	3.00	2.17	2.03	1.76	2.31	19.76%
YoY %	8.21%	-6.67%	38.25%	6.90%	15.34%	-23.81%	-	-
Horiz. %	131.17%	121.21%	129.87%	93.94%	87.88%	76.19%	100.00%	-
P/NAPS	0.64	0.35	0.33	0.47	0.50	0.58	0.66	-2.02%
YoY %	82.86%	6.06%	-29.79%	-6.00%	-13.79%	-12.12%	-	-
Horiz. %	96.97%	53.03%	50.00%	71.21%	75.76%	87.88%	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