[RKI] YoY Annualized Quarter Result on 30-Sep-2017 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -10.75%
YoY- -26.94%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 939,904 778,808 856,776 867,112 821,612 871,892 702,976 4.95%
PBT 67,004 31,616 60,372 70,296 96,240 125,340 73,944 -1.62%
Tax -14,632 -5,340 -7,856 -8,656 -11,868 -12,284 -6,768 13.69%
NP 52,372 26,276 52,516 61,640 84,372 113,056 67,176 -4.06%
-
NP to SH 52,372 26,276 52,516 61,640 84,372 112,576 66,592 -3.92%
-
Tax Rate 21.84% 16.89% 13.01% 12.31% 12.33% 9.80% 9.15% -
Total Cost 887,532 752,532 804,260 805,472 737,240 758,836 635,800 5.71%
-
Net Worth 582,929 576,374 566,147 571,580 514,227 479,232 327,589 10.07%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 22,555 - - - - - - -
Div Payout % 43.07% - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 582,929 576,374 566,147 571,580 514,227 479,232 327,589 10.07%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.57% 3.37% 6.13% 7.11% 10.27% 12.97% 9.56% -
ROE 8.98% 4.56% 9.28% 10.78% 16.41% 23.49% 20.33% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 986.78 806.68 883.79 892.02 845.21 896.94 723.17 5.31%
EPS 55.00 27.20 54.16 63.40 86.80 115.80 68.52 -3.59%
DPS 23.68 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.12 5.97 5.84 5.88 5.29 4.93 3.37 10.44%
Adjusted Per Share Value based on latest NOSH - 97,207
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 480.30 397.98 437.82 443.10 419.85 445.54 359.22 4.95%
EPS 26.76 13.43 26.84 31.50 43.11 57.53 34.03 -3.92%
DPS 11.53 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9788 2.9453 2.893 2.9208 2.6277 2.4489 1.674 10.07%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.28 3.15 3.47 4.66 4.69 6.95 3.80 -
P/RPS 0.23 0.39 0.39 0.52 0.55 0.77 0.53 -12.97%
P/EPS 4.15 11.57 6.41 7.35 5.40 6.00 5.55 -4.72%
EY 24.12 8.64 15.61 13.61 18.51 16.66 18.03 4.96%
DY 10.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.53 0.59 0.79 0.89 1.41 1.13 -16.96%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 25/11/19 27/11/18 28/11/17 29/11/16 26/11/15 27/11/14 -
Price 3.94 2.96 3.87 4.36 4.88 7.32 3.66 -
P/RPS 0.40 0.37 0.44 0.49 0.58 0.82 0.51 -3.96%
P/EPS 7.17 10.88 7.14 6.88 5.62 6.32 5.34 5.02%
EY 13.96 9.19 14.00 14.54 17.79 15.82 18.72 -4.76%
DY 6.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.50 0.66 0.74 0.92 1.48 1.09 -8.48%

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