[RKI] YoY Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 49.85%
YoY- -56.5%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 479,260 403,953 418,678 413,617 414,768 429,339 364,821 4.64%
PBT 47,025 17,254 36,098 27,024 59,135 61,527 47,936 -0.31%
Tax -7,362 -3,480 -6,103 -3,932 -6,045 -6,688 -3,639 12.44%
NP 39,663 13,774 29,995 23,092 53,090 54,839 44,297 -1.82%
-
NP to SH 39,663 13,774 29,995 23,092 53,090 54,616 44,046 -1.73%
-
Tax Rate 15.66% 20.17% 16.91% 14.55% 10.22% 10.87% 7.59% -
Total Cost 439,597 390,179 388,683 390,525 361,678 374,500 320,524 5.40%
-
Net Worth 598,170 570,879 576,799 570,608 568,663 495,758 366,472 8.50%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 10,401 2,878 2,908 - - - - -
Div Payout % 26.22% 20.90% 9.70% - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 598,170 570,879 576,799 570,608 568,663 495,758 366,472 8.50%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 8.28% 3.41% 7.16% 5.58% 12.80% 12.77% 12.14% -
ROE 6.63% 2.41% 5.20% 4.05% 9.34% 11.02% 12.02% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 503.16 421.02 431.89 425.50 426.68 441.67 375.30 5.00%
EPS 41.64 14.36 30.94 23.76 54.62 56.18 45.31 -1.39%
DPS 10.92 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 6.28 5.95 5.95 5.87 5.85 5.10 3.77 8.86%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 245.68 207.08 214.63 212.03 212.62 220.09 187.02 4.64%
EPS 20.33 7.06 15.38 11.84 27.22 28.00 22.58 -1.73%
DPS 5.33 1.48 1.49 0.00 0.00 0.00 0.00 -
NAPS 3.0664 2.9265 2.9568 2.9251 2.9151 2.5414 1.8786 8.50%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 3.85 2.83 3.88 4.37 4.90 7.39 3.65 -
P/RPS 0.77 0.67 0.90 1.03 1.15 1.67 0.97 -3.77%
P/EPS 9.25 19.71 12.54 18.40 8.97 13.15 8.06 2.31%
EY 10.82 5.07 7.97 5.44 11.15 7.60 12.41 -2.25%
DY 2.84 1.06 0.77 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.48 0.65 0.74 0.84 1.45 0.97 -7.43%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 25/02/20 27/02/19 26/02/18 21/02/17 23/02/16 12/02/15 -
Price 4.19 2.77 3.87 4.05 5.67 6.83 5.01 -
P/RPS 0.83 0.66 0.90 0.95 1.33 1.55 1.33 -7.55%
P/EPS 10.06 19.30 12.51 17.05 10.38 12.16 11.06 -1.56%
EY 9.94 5.18 8.00 5.87 9.63 8.23 9.04 1.59%
DY 2.61 1.08 0.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.47 0.65 0.69 0.97 1.34 1.33 -10.78%

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