[RKI] YoY Cumulative Quarter Result on 31-Dec-2018 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 128.46%
YoY- 29.89%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 321,351 479,260 403,953 418,678 413,617 414,768 429,339 -4.70%
PBT 10,427 47,025 17,254 36,098 27,024 59,135 61,527 -25.58%
Tax -3,197 -7,362 -3,480 -6,103 -3,932 -6,045 -6,688 -11.56%
NP 7,230 39,663 13,774 29,995 23,092 53,090 54,839 -28.63%
-
NP to SH 7,230 39,663 13,774 29,995 23,092 53,090 54,616 -28.58%
-
Tax Rate 30.66% 15.66% 20.17% 16.91% 14.55% 10.22% 10.87% -
Total Cost 314,121 439,597 390,179 388,683 390,525 361,678 374,500 -2.88%
-
Net Worth 617,905 598,170 570,879 576,799 570,608 568,663 495,758 3.73%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 1,943 10,401 2,878 2,908 - - - -
Div Payout % 26.88% 26.22% 20.90% 9.70% - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 617,905 598,170 570,879 576,799 570,608 568,663 495,758 3.73%
NOSH 194,362 97,207 97,207 97,207 97,207 97,207 97,207 12.22%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 2.25% 8.28% 3.41% 7.16% 5.58% 12.80% 12.77% -
ROE 1.17% 6.63% 2.41% 5.20% 4.05% 9.34% 11.02% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 165.38 503.16 421.02 431.89 425.50 426.68 441.67 -15.08%
EPS 3.72 41.64 14.36 30.94 23.76 54.62 56.18 -36.36%
DPS 1.00 10.92 3.00 3.00 0.00 0.00 0.00 -
NAPS 3.18 6.28 5.95 5.95 5.87 5.85 5.10 -7.56%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 164.73 245.68 207.08 214.63 212.03 212.62 220.09 -4.70%
EPS 3.71 20.33 7.06 15.38 11.84 27.22 28.00 -28.57%
DPS 1.00 5.33 1.48 1.49 0.00 0.00 0.00 -
NAPS 3.1676 3.0664 2.9265 2.9568 2.9251 2.9151 2.5414 3.73%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.65 3.85 2.83 3.88 4.37 4.90 7.39 -
P/RPS 1.00 0.77 0.67 0.90 1.03 1.15 1.67 -8.18%
P/EPS 44.34 9.25 19.71 12.54 18.40 8.97 13.15 22.43%
EY 2.26 10.82 5.07 7.97 5.44 11.15 7.60 -18.28%
DY 0.61 2.84 1.06 0.77 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.48 0.65 0.74 0.84 1.45 -15.69%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 26/02/21 25/02/20 27/02/19 26/02/18 21/02/17 23/02/16 -
Price 1.59 4.19 2.77 3.87 4.05 5.67 6.83 -
P/RPS 0.96 0.83 0.66 0.90 0.95 1.33 1.55 -7.66%
P/EPS 42.73 10.06 19.30 12.51 17.05 10.38 12.16 23.27%
EY 2.34 9.94 5.18 8.00 5.87 9.63 8.23 -18.89%
DY 0.63 2.61 1.08 0.78 0.00 0.00 0.00 -
P/NAPS 0.50 0.67 0.47 0.65 0.69 0.97 1.34 -15.13%

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