[RKI] YoY Cumulative 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- 10.39%
YoY- -60.54%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 695,920 546,179 570,713 578,114 602,037 595,038 530,451 4.62%
PBT 61,548 20,764 34,376 27,381 73,781 73,008 69,208 -1.93%
Tax -10,324 -4,382 -6,447 -1,890 -9,176 -9,891 -5,230 11.99%
NP 51,224 16,382 27,929 25,491 64,605 63,117 63,978 -3.63%
-
NP to SH 51,224 16,382 27,929 25,491 64,605 62,918 63,558 -3.52%
-
Tax Rate 16.77% 21.10% 18.75% 6.90% 12.44% 13.55% 7.56% -
Total Cost 644,696 529,797 542,784 552,623 537,432 531,921 466,473 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 11,067 2,872 2,908 - - - - -
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 15.89% 2.81% 4.88% 4.63% 11.44% 13.43% 16.31% -
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 686.62 570.49 588.73 594.72 619.33 612.13 545.69 3.89%
EPS 50.54 17.11 28.81 26.22 66.46 64.73 65.38 -4.19%
DPS 10.92 3.00 3.00 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 355.62 279.10 291.64 295.42 307.64 304.07 271.06 4.62%
EPS 26.18 8.37 14.27 13.03 33.01 32.15 32.48 -3.52%
DPS 5.66 1.47 1.49 0.00 0.00 0.00 0.00 -
NAPS 1.647 2.9843 2.9227 2.8115 2.886 2.3943 1.9919 -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 0.29 0.33 0.68 0.60 0.88 0.88 1.16 -20.61%
P/EPS 3.96 10.99 13.85 13.54 8.22 8.33 9.70 -13.85%
EY 25.27 9.10 7.22 7.39 12.17 12.01 10.31 16.09%
DY 5.46 1.60 0.75 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 0.28 0.35 0.66 0.61 0.85 0.94 1.18 -21.30%
P/EPS 3.78 11.69 13.50 13.77 7.90 8.85 9.83 -14.71%
EY 26.46 8.56 7.41 7.26 12.66 11.30 10.17 17.25%
DY 5.72 1.50 0.77 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