[RKI] YoY Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -26.41%
YoY- -60.54%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 927,893 728,238 760,950 770,818 802,716 793,384 707,268 4.62%
PBT 82,064 27,685 45,834 36,508 98,374 97,344 92,277 -1.93%
Tax -13,765 -5,842 -8,596 -2,520 -12,234 -13,188 -6,973 11.99%
NP 68,298 21,842 37,238 33,988 86,140 84,156 85,304 -3.63%
-
NP to SH 68,298 21,842 37,238 33,988 86,140 83,890 84,744 -3.52%
-
Tax Rate 16.77% 21.10% 18.75% 6.90% 12.44% 13.55% 7.56% -
Total Cost 859,594 706,396 723,712 736,830 716,576 709,228 621,964 5.53%
-
Net Worth 322,306 584,004 571,948 550,194 564,775 468,540 389,802 -3.11%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 14,757 3,829 3,877 - - - - -
Div Payout % 21.61% 17.53% 10.41% - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 322,306 584,004 571,948 550,194 564,775 468,540 389,802 -3.11%
NOSH 194,362 97,207 97,207 97,207 97,207 97,207 97,207 12.22%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 7.36% 3.00% 4.89% 4.41% 10.73% 10.61% 12.06% -
ROE 21.19% 3.74% 6.51% 6.18% 15.25% 17.90% 21.74% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 915.49 760.65 784.97 792.96 825.78 816.18 727.59 3.89%
EPS 67.39 22.81 38.41 34.96 88.61 86.31 87.17 -4.19%
DPS 14.56 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 3.18 6.10 5.90 5.66 5.81 4.82 4.01 -3.78%
Adjusted Per Share Value based on latest NOSH - 97,207
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 475.67 373.32 390.09 395.14 411.50 406.71 362.57 4.62%
EPS 35.01 11.20 19.09 17.42 44.16 43.00 43.44 -3.52%
DPS 7.56 1.96 1.99 0.00 0.00 0.00 0.00 -
NAPS 1.6522 2.9938 2.932 2.8205 2.8952 2.4019 1.9982 -3.11%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 2.00 1.88 3.99 3.55 5.46 5.39 6.34 -
P/RPS 0.22 0.25 0.51 0.45 0.66 0.66 0.87 -20.46%
P/EPS 2.97 8.24 10.39 10.15 6.16 6.25 7.27 -13.84%
EY 33.69 12.14 9.63 9.85 16.23 16.01 13.75 16.09%
DY 7.28 2.13 1.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.31 0.68 0.63 0.94 1.12 1.58 -14.19%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 25/06/20 28/05/19 21/05/18 30/05/17 24/05/16 28/05/15 -
Price 1.91 2.00 3.89 3.61 5.25 5.73 6.43 -
P/RPS 0.21 0.26 0.50 0.46 0.64 0.70 0.88 -21.22%
P/EPS 2.83 8.77 10.13 10.32 5.92 6.64 7.38 -14.75%
EY 35.28 11.41 9.88 9.69 16.88 15.06 13.56 17.25%
DY 7.62 2.00 1.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.33 0.66 0.64 0.90 1.19 1.60 -15.06%

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