[RKI] YoY Annualized Quarter Result on 31-Mar-2023 [#3]

Stock

[RKI] RHONG KHEN INTERNATIONAL BERHAD

Announcement Date

25-May-2023

Admission Sponsor

Sponsor

Financial Year

30-Jun-2023

Quarter

31-Mar-2023 [#3]

Profit Trend

QoQ- -58.81%

YoY- -25.94%

Quarter Report

RKI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Annualized Quarter Result
Revenue	522,056	691,268	688,173	927,893	728,238	760,950	770,818	-6.28%
YoY %	-24.48%	0.45%	-25.83%	27.42%	-4.30%	-1.28%	-	-
Horiz. %	67.73%	89.68%	89.28%	120.38%	94.48%	98.72%	100.00%	-
PBT	23,100	26,161	31,512	82,064	27,685	45,834	36,508	-7.33%
YoY %	-11.70%	-16.98%	-61.60%	196.42%	-39.60%	25.55%	-	-
Horiz. %	63.27%	71.66%	86.32%	224.78%	75.83%	125.55%	100.00%	-
Tax	-4,937	-8,818	-7,417	-13,765	-5,842	-8,596	-2,520	11.84%
YoY %	44.01%	-18.89%	46.12%	-135.62%	32.04%	-241.11%	-	-
Horiz. %	195.91%	349.92%	294.33%	546.23%	231.83%	341.11%	100.00%	-
NP	18,162	17,342	24,094	68,298	21,842	37,238	33,988	-9.90%
YoY %	4.73%	-28.02%	-64.72%	212.69%	-41.34%	9.56%	-	-
Horiz. %	53.44%	51.02%	70.89%	200.95%	64.26%	109.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,726	17,844	24,094	68,298	21,842	37,238	33,988	-8.66%
YoY %	10.55%	-25.94%	-64.72%	212.69%	-41.34%	9.56%	-	-
Horiz. %	58.04%	52.50%	70.89%	200.95%	64.26%	109.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.37%	33.71%	23.54%	16.77%	21.10%	18.75%	6.90%	-
YoY %	-36.61%	43.20%	40.37%	-20.52%	12.53%	171.74%	-	-
Horiz. %	309.71%	488.55%	341.16%	243.04%	305.80%	271.74%	100.00%	-
Total Cost	503,893	673,925	664,078	859,594	706,396	723,712	736,830	-6.13%
YoY %	-25.23%	1.48%	-22.75%	21.69%	-2.39%	-1.78%	-	-
Horiz. %	68.39%	91.46%	90.13%	116.66%	95.87%	98.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	698,431	659,998	625,678	322,306	584,004	571,948	550,194	4.05%
YoY %	5.82%	5.49%	94.13%	-44.81%	2.11%	3.95%	-	-
Horiz. %	126.94%	119.96%	113.72%	58.58%	106.15%	103.95%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	2,593	2,588	2,590	14,757	3,829	3,877	-	-
YoY %	0.19%	-0.08%	-82.45%	285.40%	-1.24%	0.00%	-	-
Horiz. %	66.88%	66.75%	66.80%	380.63%	98.76%	100.00%	-	-
Div Payout %	13.15%	14.50%	10.75%	21.61%	17.53%	10.41%	-	-
YoY %	-9.31%	34.88%	-50.25%	23.27%	68.40%	0.00%	-	-
Horiz. %	126.32%	139.29%	103.27%	207.59%	168.40%	100.00%	-	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
Net Worth	698,431	659,998	625,678	322,306	584,004	571,948	550,194	4.05%
YoY %	5.82%	5.49%	94.13%	-44.81%	2.11%	3.95%	-	-
Horiz. %	126.94%	119.96%	113.72%	58.58%	106.15%	103.95%	100.00%	-
NOSH	195,072	194,362	194,362	194,362	97,207	97,207	97,207	12.29%
YoY %	0.37%	0.00%	0.00%	99.95%	0.00%	0.00%	-	-
Horiz. %	200.68%	199.95%	199.95%	199.95%	100.00%	100.00%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	3.48%	2.51%	3.50%	7.36%	3.00%	4.89%	4.41%	-
YoY %	38.65%	-28.29%	-52.45%	145.33%	-38.65%	10.88%	-	-
Horiz. %	78.91%	56.92%	79.37%	166.89%	68.03%	110.88%	100.00%	-
ROE	2.82%	2.70%	3.85%	21.19%	3.74%	6.51%	6.18%	-
YoY %	4.44%	-29.87%	-81.83%	466.58%	-42.55%	5.34%	-	-
Horiz. %	45.63%	43.69%	62.30%	342.88%	60.52%	105.34%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	268.34	356.11	354.16	915.49	760.65	784.97	792.96	-16.50%
YoY %	-24.65%	0.55%	-61.31%	20.36%	-3.10%	-1.01%	-	-
Horiz. %	33.84%	44.91%	44.66%	115.45%	95.93%	98.99%	100.00%	-
EPS	10.13	9.19	12.40	67.39	22.81	38.41	34.96	-18.63%
YoY %	10.23%	-25.89%	-81.60%	195.44%	-40.61%	9.87%	-	-
Horiz. %	28.98%	26.29%	35.47%	192.76%	65.25%	109.87%	100.00%	-
DPS	1.33	1.33	1.33	14.56	4.00	4.00	0.00	-
YoY %	0.00%	0.00%	-90.87%	264.00%	0.00%	0.00%	-	-
Horiz. %	33.25%	33.25%	33.25%	364.00%	100.00%	100.00%	-	-
NAPS	3.59	3.40	3.22	3.18	6.10	5.90	5.66	-7.30%
YoY %	5.59%	5.59%	1.26%	-47.87%	3.39%	4.24%	-	-
Horiz. %	63.43%	60.07%	56.89%	56.18%	107.77%	104.24%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 194,362
RPS	267.62	354.36	352.78	475.67	373.32	390.09	395.14	-6.28%
YoY %	-24.48%	0.45%	-25.84%	27.42%	-4.30%	-1.28%	-	-
Horiz. %	67.73%	89.68%	89.28%	120.38%	94.48%	98.72%	100.00%	-
EPS	10.11	9.15	12.35	35.01	11.20	19.09	17.42	-8.66%
YoY %	10.49%	-25.91%	-64.72%	212.59%	-41.33%	9.59%	-	-
Horiz. %	58.04%	52.53%	70.90%	200.98%	64.29%	109.59%	100.00%	-
DPS	1.33	1.33	1.33	7.56	1.96	1.99	0.00	-
YoY %	0.00%	0.00%	-82.41%	285.71%	-1.51%	0.00%	-	-
Horiz. %	66.83%	66.83%	66.83%	379.90%	98.49%	100.00%	-	-
NAPS	3.5804	3.3833	3.2074	1.6522	2.9938	2.932	2.8205	4.05%
YoY %	5.83%	5.48%	94.13%	-44.81%	2.11%	3.95%	-	-
Horiz. %	126.94%	119.95%	113.72%	58.58%	106.14%	103.95%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	-
Price	1.31	1.35	1.52	2.00	1.88	3.99	3.55	-
P/RPS	0.49	0.38	0.43	0.22	0.25	0.51	0.45	1.42%
YoY %	28.95%	-11.63%	95.45%	-12.00%	-50.98%	13.33%	-	-
Horiz. %	108.89%	84.44%	95.56%	48.89%	55.56%	113.33%	100.00%	-
P/EPS	12.92	14.69	12.26	2.97	8.24	10.39	10.15	4.09%
YoY %	-12.05%	19.82%	312.79%	-63.96%	-20.69%	2.36%	-	-
Horiz. %	127.29%	144.73%	120.79%	29.26%	81.18%	102.36%	100.00%	-
EY	7.74	6.81	8.16	33.69	12.14	9.63	9.85	-3.93%
YoY %	13.66%	-16.54%	-75.78%	177.51%	26.06%	-2.23%	-	-
Horiz. %	78.58%	69.14%	82.84%	342.03%	123.25%	97.77%	100.00%	-
DY	1.02	0.99	0.88	7.28	2.13	1.00	0.00	-
YoY %	3.03%	12.50%	-87.91%	241.78%	113.00%	0.00%	-	-
Horiz. %	102.00%	99.00%	88.00%	728.00%	213.00%	100.00%	-	-
P/NAPS	0.36	0.40	0.47	0.63	0.31	0.68	0.63	-8.89%
YoY %	-10.00%	-14.89%	-25.40%	103.23%	-54.41%	7.94%	-	-
Horiz. %	57.14%	63.49%	74.60%	100.00%	49.21%	107.94%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	27/05/24	25/05/23	23/05/22	27/05/21	25/06/20	28/05/19	21/05/18	-
Price	1.38	1.40	1.47	1.91	2.00	3.89	3.61	-
P/RPS	0.51	0.39	0.42	0.21	0.26	0.50	0.46	1.73%
YoY %	30.77%	-7.14%	100.00%	-19.23%	-48.00%	8.70%	-	-
Horiz. %	110.87%	84.78%	91.30%	45.65%	56.52%	108.70%	100.00%	-
P/EPS	13.61	15.23	11.85	2.83	8.77	10.13	10.32	4.71%
YoY %	-10.64%	28.52%	318.73%	-67.73%	-13.43%	-1.84%	-	-
Horiz. %	131.88%	147.58%	114.83%	27.42%	84.98%	98.16%	100.00%	-
EY	7.35	6.57	8.44	35.28	11.41	9.88	9.69	-4.49%
YoY %	11.87%	-22.16%	-76.08%	209.20%	15.49%	1.96%	-	-
Horiz. %	75.85%	67.80%	87.10%	364.09%	117.75%	101.96%	100.00%	-
DY	0.97	0.95	0.91	7.62	2.00	1.03	0.00	-
YoY %	2.11%	4.40%	-88.06%	281.00%	94.17%	0.00%	-	-
Horiz. %	94.17%	92.23%	88.35%	739.81%	194.17%	100.00%	-	-
P/NAPS	0.38	0.41	0.46	0.60	0.33	0.66	0.64	-8.31%
YoY %	-7.32%	-10.87%	-23.33%	81.82%	-50.00%	3.12%	-	-
Horiz. %	59.38%	64.06%	71.88%	93.75%	51.56%	103.12%	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