[RKI] YoY Annualized Quarter Result on 30-Jun-2020 [#4]

Stock

[RKI] RHONG KHEN INTERNATIONAL BERHAD

Announcement Date

25-Aug-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

30-Jun-2020 [#4]

Profit Trend

QoQ- -23.51%

YoY- -13.29%

Quarter Report

RKI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Annualized Quarter Result
Revenue	649,423	756,324	911,943	684,740	729,568	752,829	786,034	-3.13%
YoY %	-14.13%	-17.06%	33.18%	-6.14%	-3.09%	-4.22%	-	-
Horiz. %	82.62%	96.22%	116.02%	87.11%	92.82%	95.78%	100.00%	-
PBT	27,856	48,812	71,584	22,903	32,029	18,661	88,347	-17.49%
YoY %	-42.93%	-31.81%	212.55%	-28.49%	71.64%	-78.88%	-	-
Horiz. %	31.53%	55.25%	81.03%	25.92%	36.25%	21.12%	100.00%	-
Tax	-6,001	-13,288	-17,793	-6,195	-12,761	-6,520	-19,282	-17.67%
YoY %	54.84%	25.32%	-187.22%	51.45%	-95.72%	66.19%	-	-
Horiz. %	31.12%	68.91%	92.28%	32.13%	66.18%	33.81%	100.00%	-
NP	21,855	35,524	53,791	16,708	19,268	12,141	69,065	-17.44%
YoY %	-38.48%	-33.96%	221.95%	-13.29%	58.70%	-82.42%	-	-
Horiz. %	31.64%	51.44%	77.88%	24.19%	27.90%	17.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,587	35,524	53,791	16,708	19,268	12,141	69,065	-16.98%
YoY %	-36.42%	-33.96%	221.95%	-13.29%	58.70%	-82.42%	-	-
Horiz. %	32.70%	51.44%	77.88%	24.19%	27.90%	17.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.54%	27.22%	24.86%	27.05%	39.84%	34.94%	21.83%	-
YoY %	-20.87%	9.49%	-8.10%	-32.10%	14.02%	60.05%	-	-
Horiz. %	98.67%	124.69%	113.88%	123.91%	182.50%	160.05%	100.00%	-
Total Cost	627,568	720,800	858,152	668,032	710,300	740,688	716,969	-2.19%
YoY %	-12.93%	-16.01%	28.46%	-5.95%	-4.10%	3.31%	-	-
Horiz. %	87.53%	100.53%	119.69%	93.17%	99.07%	103.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	685,352	654,824	391,022	582,307	564,191	545,334	553,110	3.63%
YoY %	4.66%	67.46%	-32.85%	3.21%	3.46%	-1.41%	-	-
Horiz. %	123.91%	118.39%	70.70%	105.28%	102.00%	98.59%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	7,766	11,658	17,334	5,737	5,816	5,832	-	-
YoY %	-33.38%	-32.74%	202.14%	-1.36%	-0.27%	0.00%	-	-
Horiz. %	133.16%	199.90%	297.22%	98.37%	99.73%	100.00%	-	-
Div Payout %	34.38%	32.82%	32.23%	34.34%	30.19%	48.04%	-	-
YoY %	4.75%	1.83%	-6.14%	13.75%	-37.16%	0.00%	-	-
Horiz. %	71.57%	68.32%	67.09%	71.48%	62.84%	100.00%	-	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	685,352	654,824	391,022	582,307	564,191	545,334	553,110	3.63%
YoY %	4.66%	67.46%	-32.85%	3.21%	3.46%	-1.41%	-	-
Horiz. %	123.91%	118.39%	70.70%	105.28%	102.00%	98.59%	100.00%	-
NOSH	194,362	194,362	194,362	97,207	97,207	97,207	97,207	12.23%
YoY %	0.00%	0.00%	99.95%	0.00%	0.00%	0.00%	-	-
Horiz. %	199.95%	199.95%	199.95%	100.00%	100.00%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	3.37%	4.70%	5.90%	2.44%	2.64%	1.61%	8.79%	-
YoY %	-28.30%	-20.34%	141.80%	-7.58%	63.98%	-81.68%	-	-
Horiz. %	38.34%	53.47%	67.12%	27.76%	30.03%	18.32%	100.00%	-
ROE	3.30%	5.42%	13.76%	2.87%	3.42%	2.23%	12.49%	-
YoY %	-39.11%	-60.61%	379.44%	-16.08%	53.36%	-82.15%	-	-
Horiz. %	26.42%	43.39%	110.17%	22.98%	27.38%	17.85%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	334.49	389.24	732.31	716.13	752.60	774.46	808.61	-13.67%
YoY %	-14.07%	-46.85%	2.26%	-4.85%	-2.82%	-4.22%	-	-
Horiz. %	41.37%	48.14%	90.56%	88.56%	93.07%	95.78%	100.00%	-
EPS	11.63	18.28	43.20	17.47	19.88	12.49	71.05	-26.02%
YoY %	-36.38%	-57.69%	147.28%	-12.12%	59.17%	-82.42%	-	-
Horiz. %	16.37%	25.73%	60.80%	24.59%	27.98%	17.58%	100.00%	-
DPS	4.00	6.00	13.92	6.00	6.00	6.00	0.00	-
YoY %	-33.33%	-56.90%	132.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.67%	100.00%	232.00%	100.00%	100.00%	100.00%	-	-
NAPS	3.53	3.37	3.14	6.09	5.82	5.61	5.69	-7.64%
YoY %	4.75%	7.32%	-48.44%	4.64%	3.74%	-1.41%	-	-
Horiz. %	62.04%	59.23%	55.18%	107.03%	102.28%	98.59%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 97,207
RPS	331.86	386.49	466.01	349.91	372.81	384.70	401.67	-3.13%
YoY %	-14.13%	-17.06%	33.18%	-6.14%	-3.09%	-4.22%	-	-
Horiz. %	82.62%	96.22%	116.02%	87.11%	92.81%	95.78%	100.00%	-
EPS	11.54	18.15	27.49	8.54	9.85	6.20	35.29	-16.99%
YoY %	-36.42%	-33.98%	221.90%	-13.30%	58.87%	-82.43%	-	-
Horiz. %	32.70%	51.43%	77.90%	24.20%	27.91%	17.57%	100.00%	-
DPS	3.97	5.96	8.86	2.93	2.97	2.98	0.00	-
YoY %	-33.39%	-32.73%	202.39%	-1.35%	-0.34%	0.00%	-	-
Horiz. %	133.22%	200.00%	297.32%	98.32%	99.66%	100.00%	-	-
NAPS	3.5022	3.3462	1.9981	2.9756	2.8831	2.7867	2.8264	3.63%
YoY %	4.66%	67.47%	-32.85%	3.21%	3.46%	-1.40%	-	-
Horiz. %	123.91%	118.39%	70.69%	105.28%	102.01%	98.60%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	1.29	1.41	1.67	2.00	3.72	3.44	5.20	-
P/RPS	0.39	0.36	0.23	0.28	0.49	0.44	0.64	-7.92%
YoY %	8.33%	56.52%	-17.86%	-42.86%	11.36%	-31.25%	-	-
Horiz. %	60.94%	56.25%	35.94%	43.75%	76.56%	68.75%	100.00%	-
P/EPS	11.09	7.71	3.87	11.45	18.72	27.54	7.32	7.16%
YoY %	43.84%	99.22%	-66.20%	-38.84%	-32.03%	276.23%	-	-
Horiz. %	151.50%	105.33%	52.87%	156.42%	255.74%	376.23%	100.00%	-
EY	9.02	12.97	25.87	8.74	5.34	3.63	13.66	-6.68%
YoY %	-30.45%	-49.86%	196.00%	63.67%	47.11%	-73.43%	-	-
Horiz. %	66.03%	94.95%	189.39%	63.98%	39.09%	26.57%	100.00%	-
DY	3.10	4.26	8.34	3.00	1.61	1.74	0.00	-
YoY %	-27.23%	-48.92%	178.00%	86.34%	-7.47%	0.00%	-	-
Horiz. %	178.16%	244.83%	479.31%	172.41%	92.53%	100.00%	-	-
P/NAPS	0.37	0.42	0.53	0.33	0.64	0.61	0.91	-13.92%
YoY %	-11.90%	-20.75%	60.61%	-48.44%	4.92%	-32.97%	-	-
Horiz. %	40.66%	46.15%	58.24%	36.26%	70.33%	67.03%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	24/08/23	30/08/22	23/09/21	25/08/20	30/08/19	28/08/18	29/08/17	-
Price	1.27	1.41	1.62	2.14	3.40	3.65	5.20	-
P/RPS	0.38	0.36	0.22	0.30	0.45	0.47	0.64	-8.31%
YoY %	5.56%	63.64%	-26.67%	-33.33%	-4.26%	-26.56%	-	-
Horiz. %	59.38%	56.25%	34.38%	46.88%	70.31%	73.44%	100.00%	-
P/EPS	10.92	7.71	3.75	12.25	17.11	29.22	7.32	6.89%
YoY %	41.63%	105.60%	-69.39%	-28.40%	-41.44%	299.18%	-	-
Horiz. %	149.18%	105.33%	51.23%	167.35%	233.74%	399.18%	100.00%	-
EY	9.16	12.97	26.66	8.17	5.85	3.42	13.66	-6.44%
YoY %	-29.38%	-51.35%	226.32%	39.66%	71.05%	-74.96%	-	-
Horiz. %	67.06%	94.95%	195.17%	59.81%	42.83%	25.04%	100.00%	-
DY	3.15	4.26	8.59	2.80	1.76	1.64	0.00	-
YoY %	-26.06%	-50.41%	206.79%	59.09%	7.32%	0.00%	-	-
Horiz. %	192.07%	259.76%	523.78%	170.73%	107.32%	100.00%	-	-
P/NAPS	0.36	0.42	0.52	0.35	0.58	0.65	0.91	-14.31%
YoY %	-14.29%	-19.23%	48.57%	-39.66%	-10.77%	-28.57%	-	-
Horiz. %	39.56%	46.15%	57.14%	38.46%	63.74%	71.43%	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