[RKI] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 12.43%
YoY- 133.89%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 535,836 649,423 758,645 855,513 821,761 756,324 732,153 -18.77%
PBT 16,144 27,856 44,799 66,787 60,350 48,812 33,670 -38.71%
Tax -1,343 -6,001 -14,339 -16,832 -15,917 -13,288 -13,032 -77.98%
NP 14,801 21,855 30,460 49,955 44,433 35,524 20,638 -19.86%
-
NP to SH 15,904 22,587 30,836 49,955 44,433 35,524 20,638 -15.93%
-
Tax Rate 8.32% 21.54% 32.01% 25.20% 26.37% 27.22% 38.71% -
Total Cost 521,035 627,568 728,185 805,558 777,328 720,800 711,515 -18.74%
-
Net Worth 691,538 685,352 659,998 675,297 682,028 654,824 625,678 6.89%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 7,765 7,765 11,656 11,656 11,658 11,658 5,678 23.18%
Div Payout % 48.82% 34.38% 37.80% 23.33% 26.24% 32.82% 27.52% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 691,538 685,352 659,998 675,297 682,028 654,824 625,678 6.89%
NOSH 194,362 194,362 194,362 194,362 194,362 194,362 194,362 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 2.76% 3.37% 4.02% 5.84% 5.41% 4.70% 2.82% -
ROE 2.30% 3.30% 4.67% 7.40% 6.51% 5.42% 3.30% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 275.85 334.49 390.82 440.87 422.91 389.24 376.80 -18.75%
EPS 8.19 11.63 15.89 25.74 22.87 18.28 10.62 -15.89%
DPS 4.00 4.00 6.00 6.00 6.00 6.00 2.92 23.32%
NAPS 3.56 3.53 3.40 3.48 3.51 3.37 3.22 6.91%
Adjusted Per Share Value based on latest NOSH - 194,362
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 273.82 331.86 387.67 437.17 419.92 386.49 374.13 -18.77%
EPS 8.13 11.54 15.76 25.53 22.71 18.15 10.55 -15.93%
DPS 3.97 3.97 5.96 5.96 5.96 5.96 2.90 23.26%
NAPS 3.5338 3.5022 3.3726 3.4508 3.4852 3.3462 3.1973 6.89%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.32 1.29 1.35 1.36 1.31 1.41 1.52 -
P/RPS 0.48 0.39 0.35 0.31 0.31 0.36 0.40 12.91%
P/EPS 16.12 11.09 8.50 5.28 5.73 7.71 14.31 8.25%
EY 6.20 9.02 11.77 18.93 17.46 12.97 6.99 -7.67%
DY 3.03 3.10 4.44 4.41 4.58 4.26 1.92 35.51%
P/NAPS 0.37 0.37 0.40 0.39 0.37 0.42 0.47 -14.72%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 24/08/23 25/05/23 23/02/23 29/11/22 30/08/22 23/05/22 -
Price 1.24 1.27 1.40 1.32 1.42 1.45 1.47 -
P/RPS 0.45 0.38 0.36 0.30 0.34 0.37 0.39 10.00%
P/EPS 15.15 10.92 8.81 5.13 6.21 7.93 13.84 6.20%
EY 6.60 9.16 11.35 19.50 16.10 12.61 7.23 -5.89%
DY 3.23 3.15 4.29 4.55 4.23 4.14 1.99 38.07%
P/NAPS 0.35 0.36 0.41 0.38 0.40 0.43 0.46 -16.64%

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