[RKI] YoY Cumulative Quarter Result on 31-Dec-2023 [#2]

Announcement Date
21-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 281.02%
YoY- -34.74%
Quarter Report
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 276,765 420,540 321,351 479,260 403,953 418,678 413,617 -6.47%
PBT 16,334 28,402 10,427 47,025 17,254 36,098 27,024 -8.04%
Tax -2,953 -6,741 -3,197 -7,362 -3,480 -6,103 -3,932 -4.65%
NP 13,381 21,661 7,230 39,663 13,774 29,995 23,092 -8.68%
-
NP to SH 14,136 21,661 7,230 39,663 13,774 29,995 23,092 -7.85%
-
Tax Rate 18.08% 23.73% 30.66% 15.66% 20.17% 16.91% 14.55% -
Total Cost 263,384 398,879 314,121 439,597 390,179 388,683 390,525 -6.35%
-
Net Worth 693,811 675,297 617,905 598,170 570,879 576,799 570,608 3.31%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 1,943 1,940 1,943 10,401 2,878 2,908 - -
Div Payout % 13.75% 8.96% 26.88% 26.22% 20.90% 9.70% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 693,811 675,297 617,905 598,170 570,879 576,799 570,608 3.31%
NOSH 195,072 194,362 194,362 97,207 97,207 97,207 97,207 12.30%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 4.83% 5.15% 2.25% 8.28% 3.41% 7.16% 5.58% -
ROE 2.04% 3.21% 1.17% 6.63% 2.41% 5.20% 4.05% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 142.41 216.72 165.38 503.16 421.02 431.89 425.50 -16.66%
EPS 7.27 11.16 3.72 41.64 14.36 30.94 23.76 -17.90%
DPS 1.00 1.00 1.00 10.92 3.00 3.00 0.00 -
NAPS 3.57 3.48 3.18 6.28 5.95 5.95 5.87 -7.95%
Adjusted Per Share Value based on latest NOSH - 195,072
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 142.79 216.97 165.80 247.27 208.41 216.01 213.40 -6.47%
EPS 7.29 11.18 3.73 20.46 7.11 15.48 11.91 -7.85%
DPS 1.00 1.00 1.00 5.37 1.49 1.50 0.00 -
NAPS 3.5796 3.4841 3.188 3.0862 2.9454 2.9759 2.944 3.31%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.23 1.36 1.65 3.85 2.83 3.88 4.37 -
P/RPS 0.86 0.63 1.00 0.77 0.67 0.90 1.03 -2.96%
P/EPS 16.91 12.18 44.34 9.25 19.71 12.54 18.40 -1.39%
EY 5.91 8.21 2.26 10.82 5.07 7.97 5.44 1.39%
DY 0.81 0.74 0.61 2.84 1.06 0.77 0.00 -
P/NAPS 0.34 0.39 0.52 0.61 0.48 0.65 0.74 -12.15%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 21/02/24 23/02/23 24/02/22 26/02/21 25/02/20 27/02/19 26/02/18 -
Price 1.30 1.32 1.59 4.19 2.77 3.87 4.05 -
P/RPS 0.91 0.61 0.96 0.83 0.66 0.90 0.95 -0.71%
P/EPS 17.87 11.83 42.73 10.06 19.30 12.51 17.05 0.78%
EY 5.60 8.46 2.34 9.94 5.18 8.00 5.87 -0.78%
DY 0.77 0.76 0.63 2.61 1.08 0.78 0.00 -
P/NAPS 0.36 0.38 0.50 0.67 0.47 0.65 0.69 -10.27%

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