[RKI] YoY Annualized Quarter Result on 30-Jun-2018 [#4]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- -64.28%
YoY- -82.42%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 911,943 684,740 729,568 752,829 786,034 770,596 710,000 4.25%
PBT 71,584 22,903 32,029 18,661 88,347 92,213 88,453 -3.46%
Tax -17,793 -6,195 -12,761 -6,520 -19,282 -19,289 -10,200 9.70%
NP 53,791 16,708 19,268 12,141 69,065 72,924 78,253 -6.05%
-
NP to SH 53,791 16,708 19,268 12,141 69,065 72,725 77,812 -5.96%
-
Tax Rate 24.86% 27.05% 39.84% 34.94% 21.83% 20.92% 11.53% -
Total Cost 858,152 668,032 710,300 740,688 716,969 697,672 631,747 5.23%
-
Net Worth 391,022 582,307 564,191 545,334 553,110 485,065 408,271 -0.71%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 17,334 5,737 5,816 5,832 - - - -
Div Payout % 32.23% 34.34% 30.19% 48.04% - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 391,022 582,307 564,191 545,334 553,110 485,065 408,271 -0.71%
NOSH 194,362 97,207 97,207 97,207 97,207 97,207 97,207 12.22%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 5.90% 2.44% 2.64% 1.61% 8.79% 9.46% 11.02% -
ROE 13.76% 2.87% 3.42% 2.23% 12.49% 14.99% 19.06% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 732.31 716.13 752.60 774.46 808.61 792.73 730.40 0.04%
EPS 43.20 17.47 19.88 12.49 71.05 74.81 80.05 -9.76%
DPS 13.92 6.00 6.00 6.00 0.00 0.00 0.00 -
NAPS 3.14 6.09 5.82 5.61 5.69 4.99 4.20 -4.72%
Adjusted Per Share Value based on latest NOSH - 97,207
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 467.49 351.02 374.00 385.92 402.94 395.03 363.97 4.25%
EPS 27.57 8.57 9.88 6.22 35.40 37.28 39.89 -5.96%
DPS 8.89 2.94 2.98 2.99 0.00 0.00 0.00 -
NAPS 2.0045 2.9851 2.8922 2.7955 2.8354 2.4866 2.0929 -0.71%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.67 2.00 3.72 3.44 5.20 5.28 5.85 -
P/RPS 0.23 0.28 0.49 0.44 0.64 0.67 0.80 -18.74%
P/EPS 3.87 11.45 18.72 27.54 7.32 7.06 7.31 -10.04%
EY 25.87 8.74 5.34 3.63 13.66 14.17 13.68 11.19%
DY 8.34 3.00 1.61 1.74 0.00 0.00 0.00 -
P/NAPS 0.53 0.33 0.64 0.61 0.91 1.06 1.39 -14.83%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 23/09/21 25/08/20 30/08/19 28/08/18 29/08/17 29/08/16 27/08/15 -
Price 1.62 2.14 3.40 3.65 5.20 5.10 7.45 -
P/RPS 0.22 0.30 0.45 0.47 0.64 0.64 1.02 -22.54%
P/EPS 3.75 12.25 17.11 29.22 7.32 6.82 9.31 -14.05%
EY 26.66 8.17 5.85 3.42 13.66 14.67 10.74 16.34%
DY 8.59 2.80 1.76 1.64 0.00 0.00 0.00 -
P/NAPS 0.52 0.35 0.58 0.65 0.91 1.02 1.77 -18.45%

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