[RKI] QoQ TTM 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- 21.02%
YoY- 567.66%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 754,034 845,774 911,943 834,481 760,047 725,014 684,740 6.61%
PBT 34,986 57,712 71,584 63,687 52,674 31,750 22,903 32.53%
Tax -13,628 -15,530 -17,793 -12,137 -10,077 -8,518 -6,195 68.90%
NP 21,358 42,182 53,791 51,550 42,597 23,232 16,708 17.73%
-
NP to SH 21,358 42,182 53,791 51,550 42,597 23,232 16,708 17.73%
-
Tax Rate 38.95% 26.91% 24.86% 19.06% 19.13% 26.83% 27.05% -
Total Cost 732,676 803,592 858,152 782,931 717,450 701,782 668,032 6.33%
-
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 5,678 8,498 14,137 13,269 13,269 11,385 5,746 -0.78%
Div Payout % 26.59% 20.15% 26.28% 25.74% 31.15% 49.01% 34.40% -
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 2.83% 4.99% 5.90% 6.18% 5.60% 3.20% 2.44% -
ROE 3.46% 6.89% 13.76% 15.99% 7.12% 3.99% 2.87% -
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 388.06 435.27 732.31 823.33 797.95 761.17 716.13 -33.45%
EPS 10.99 21.71 43.20 50.86 44.72 24.39 17.47 -26.51%
DPS 2.92 4.37 11.35 13.09 13.92 11.92 6.00 -38.04%
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 385.32 432.20 466.01 426.42 388.39 370.49 349.91 6.61%
EPS 10.91 21.56 27.49 26.34 21.77 11.87 8.54 17.68%
DPS 2.90 4.34 7.22 6.78 6.78 5.82 2.94 -0.90%
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 0.43 0.36 0.23 0.24 0.48 0.30 0.28 33.00%
P/EPS 15.01 7.28 3.87 3.93 8.61 9.35 11.45 19.72%
EY 6.66 13.74 25.87 25.43 11.62 10.70 8.74 -16.53%
DY 1.77 2.77 6.80 6.55 3.62 5.23 3.00 -29.58%
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 0.41 0.39 0.22 0.23 0.53 0.52 0.30 23.08%
P/EPS 14.47 7.78 3.75 3.76 9.37 16.15 12.25 11.70%
EY 6.91 12.85 26.66 26.63 10.67 6.19 8.17 -10.53%
DY 1.84 2.59 7.01 6.85 3.32 3.03 2.80 -24.35%
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