[RKI] YoY Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 4.84%
YoY- -54.08%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 841,080 642,702 958,520 807,906 837,356 827,234 829,536 0.23%
PBT 56,804 20,854 94,050 34,508 72,196 54,048 118,270 -11.50%
Tax -13,482 -6,394 -14,724 -6,960 -12,206 -7,864 -12,090 1.83%
NP 43,322 14,460 79,326 27,548 59,990 46,184 106,180 -13.87%
-
NP to SH 43,322 14,460 79,326 27,548 59,990 46,184 106,180 -13.87%
-
Tax Rate 23.73% 30.66% 15.66% 20.17% 16.91% 14.55% 10.22% -
Total Cost 797,758 628,242 879,194 780,358 777,366 781,050 723,356 1.64%
-
Net Worth 675,297 617,905 598,170 570,879 576,799 570,608 568,663 2.90%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 3,881 3,886 20,802 5,756 5,816 - - -
Div Payout % 8.96% 26.88% 26.22% 20.90% 9.70% - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 675,297 617,905 598,170 570,879 576,799 570,608 568,663 2.90%
NOSH 194,362 194,362 97,207 97,207 97,207 97,207 97,207 12.23%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 5.15% 2.25% 8.28% 3.41% 7.16% 5.58% 12.80% -
ROE 6.42% 2.34% 13.26% 4.83% 10.40% 8.09% 18.67% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 433.43 330.76 1,006.32 842.04 863.78 851.00 853.37 -10.67%
EPS 22.32 7.44 83.28 28.72 61.88 47.52 109.24 -23.24%
DPS 2.00 2.00 21.84 6.00 6.00 0.00 0.00 -
NAPS 3.48 3.18 6.28 5.95 5.95 5.87 5.85 -8.28%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 429.80 328.42 489.81 412.84 427.89 422.72 423.90 0.23%
EPS 22.14 7.39 40.54 14.08 30.66 23.60 54.26 -13.87%
DPS 1.98 1.99 10.63 2.94 2.97 0.00 0.00 -
NAPS 3.4508 3.1575 3.0567 2.9172 2.9475 2.9158 2.9059 2.90%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.36 1.65 3.85 2.83 3.88 4.37 4.90 -
P/RPS 0.31 0.50 0.38 0.34 0.45 0.51 0.57 -9.64%
P/EPS 6.09 22.17 4.62 9.86 6.27 9.20 4.49 5.20%
EY 16.42 4.51 21.63 10.15 15.95 10.87 22.29 -4.96%
DY 1.47 1.21 5.67 2.12 1.55 0.00 0.00 -
P/NAPS 0.39 0.52 0.61 0.48 0.65 0.74 0.84 -11.99%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 24/02/22 26/02/21 25/02/20 27/02/19 26/02/18 21/02/17 -
Price 1.32 1.59 4.19 2.77 3.87 4.05 5.67 -
P/RPS 0.30 0.48 0.42 0.33 0.45 0.48 0.66 -12.30%
P/EPS 5.91 21.37 5.03 9.65 6.25 8.52 5.19 2.18%
EY 16.91 4.68 19.88 10.37 15.99 11.73 19.26 -2.14%
DY 1.52 1.26 5.21 2.17 1.55 0.00 0.00 -
P/NAPS 0.38 0.50 0.67 0.47 0.65 0.69 0.97 -14.45%

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