[RKI] QoQ TTM Result on 31-Mar-2022 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- -3.37%
YoY- -59.97%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 855,513 821,761 756,324 732,153 754,034 845,774 911,943 -4.15%
PBT 66,787 60,350 48,812 33,670 34,986 57,712 71,584 -4.50%
Tax -16,832 -15,917 -13,288 -13,032 -13,628 -15,530 -17,793 -3.62%
NP 49,955 44,433 35,524 20,638 21,358 42,182 53,791 -4.79%
-
NP to SH 49,955 44,433 35,524 20,638 21,358 42,182 53,791 -4.79%
-
Tax Rate 25.20% 26.37% 27.22% 38.71% 38.95% 26.91% 24.86% -
Total Cost 805,558 777,328 720,800 711,515 732,676 803,592 858,152 -4.11%
-
Net Worth 675,297 682,028 654,824 625,678 617,905 612,076 391,022 43.80%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 11,656 11,658 11,658 5,678 5,678 8,498 14,137 -12.04%
Div Payout % 23.33% 26.24% 32.82% 27.52% 26.59% 20.15% 26.28% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 675,297 682,028 654,824 625,678 617,905 612,076 391,022 43.80%
NOSH 194,362 194,362 194,362 194,362 194,362 194,362 194,362 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 5.84% 5.41% 4.70% 2.82% 2.83% 4.99% 5.90% -
ROE 7.40% 6.51% 5.42% 3.30% 3.46% 6.89% 13.76% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 440.87 422.91 389.24 376.80 388.06 435.27 732.31 -28.63%
EPS 25.74 22.87 18.28 10.62 10.99 21.71 43.20 -29.12%
DPS 6.00 6.00 6.00 2.92 2.92 4.37 11.35 -34.54%
NAPS 3.48 3.51 3.37 3.22 3.18 3.15 3.14 7.07%
Adjusted Per Share Value based on latest NOSH - 194,362
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 437.17 419.92 386.49 374.13 385.32 432.20 466.01 -4.15%
EPS 25.53 22.71 18.15 10.55 10.91 21.56 27.49 -4.79%
DPS 5.96 5.96 5.96 2.90 2.90 4.34 7.22 -11.97%
NAPS 3.4508 3.4852 3.3462 3.1973 3.1575 3.1277 1.9981 43.80%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.36 1.31 1.41 1.52 1.65 1.58 1.67 -
P/RPS 0.31 0.31 0.36 0.40 0.43 0.36 0.23 21.95%
P/EPS 5.28 5.73 7.71 14.31 15.01 7.28 3.87 22.94%
EY 18.93 17.46 12.97 6.99 6.66 13.74 25.87 -18.75%
DY 4.41 4.58 4.26 1.92 1.77 2.77 6.80 -25.01%
P/NAPS 0.39 0.37 0.42 0.47 0.52 0.50 0.53 -18.44%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 29/11/22 30/08/22 23/05/22 24/02/22 25/11/21 23/09/21 -
Price 1.32 1.42 1.45 1.47 1.59 1.69 1.62 -
P/RPS 0.30 0.34 0.37 0.39 0.41 0.39 0.22 22.90%
P/EPS 5.13 6.21 7.93 13.84 14.47 7.78 3.75 23.16%
EY 19.50 16.10 12.61 7.23 6.91 12.85 26.66 -18.77%
DY 4.55 4.23 4.14 1.99 1.84 2.59 7.01 -24.97%
P/NAPS 0.38 0.40 0.43 0.46 0.50 0.54 0.52 -18.82%

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