[RKI] YoY Cumulative 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- -38.22%

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
Cumulative Result
Revenue	391,542	518,451	516,130	695,920	546,179	570,713	578,114	-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	17,325	19,621	23,634	61,548	20,764	34,376	27,381	-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	-3,703	-6,614	-5,563	-10,324	-4,382	-6,447	-1,890	11.85%
YoY %	44.01%	-18.89%	46.12%	-135.60%	32.03%	-241.11%	-	-
Horiz. %	195.93%	349.95%	294.34%	546.24%	231.85%	341.11%	100.00%	-
NP	13,622	13,007	18,071	51,224	16,382	27,929	25,491	-9.90%
YoY %	4.73%	-28.02%	-64.72%	212.68%	-41.34%	9.56%	-	-
Horiz. %	53.44%	51.03%	70.89%	200.95%	64.27%	109.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,795	13,383	18,071	51,224	16,382	27,929	25,491	-8.66%
YoY %	10.55%	-25.94%	-64.72%	212.68%	-41.34%	9.56%	-	-
Horiz. %	58.04%	52.50%	70.89%	200.95%	64.27%	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	377,920	505,444	498,059	644,696	529,797	542,784	552,623	-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	1,945	1,941	1,943	11,067	2,872	2,908	-	-
YoY %	0.21%	-0.10%	-82.44%	285.34%	-1.24%	0.00%	-	-
Horiz. %	66.88%	66.75%	66.82%	380.57%	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	2.12%	2.03%	2.89%	15.89%	2.81%	4.88%	4.63%	-
YoY %	4.43%	-29.76%	-81.81%	465.48%	-42.42%	5.40%	-	-
Horiz. %	45.79%	43.84%	62.42%	343.20%	60.69%	105.40%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	201.26	267.08	265.62	686.62	570.49	588.73	594.72	-16.50%
YoY %	-24.64%	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	7.60	6.89	9.30	50.54	17.11	28.81	26.22	-18.63%
YoY %	10.30%	-25.91%	-81.60%	195.38%	-40.61%	9.88%	-	-
Horiz. %	28.99%	26.28%	35.47%	192.75%	65.26%	109.88%	100.00%	-
DPS	1.00	1.00	1.00	10.92	3.00	3.00	0.00	-
YoY %	0.00%	0.00%	-90.84%	264.00%	0.00%	0.00%	-	-
Horiz. %	33.33%	33.33%	33.33%	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	200.72	265.77	264.58	356.75	279.99	292.56	296.36	-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	7.58	6.86	9.26	26.26	8.40	14.32	13.07	-8.67%
YoY %	10.50%	-25.92%	-64.74%	212.62%	-41.34%	9.56%	-	-
Horiz. %	58.00%	52.49%	70.85%	200.92%	64.27%	109.56%	100.00%	-
DPS	1.00	1.00	1.00	5.67	1.47	1.49	0.00	-
YoY %	0.00%	0.00%	-82.36%	285.71%	-1.34%	0.00%	-	-
Horiz. %	67.11%	67.11%	67.11%	380.54%	98.66%	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	0.65	0.51	0.57	0.29	0.33	0.68	0.60	1.34%
YoY %	27.45%	-10.53%	96.55%	-12.12%	-51.47%	13.33%	-	-
Horiz. %	108.33%	85.00%	95.00%	48.33%	55.00%	113.33%	100.00%	-
P/EPS	17.23	19.58	16.34	3.96	10.99	13.85	13.54	4.09%
YoY %	-12.00%	19.83%	312.63%	-63.97%	-20.65%	2.29%	-	-
Horiz. %	127.25%	144.61%	120.68%	29.25%	81.17%	102.29%	100.00%	-
EY	5.81	5.11	6.12	25.27	9.10	7.22	7.39	-3.92%
YoY %	13.70%	-16.50%	-75.78%	177.69%	26.04%	-2.30%	-	-
Horiz. %	78.62%	69.15%	82.81%	341.95%	123.14%	97.70%	100.00%	-
DY	0.76	0.74	0.66	5.46	1.60	0.75	0.00	-
YoY %	2.70%	12.12%	-87.91%	241.25%	113.33%	0.00%	-	-
Horiz. %	101.33%	98.67%	88.00%	728.00%	213.33%	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	0.69	0.52	0.55	0.28	0.35	0.66	0.61	2.07%
YoY %	32.69%	-5.45%	96.43%	-20.00%	-46.97%	8.20%	-	-
Horiz. %	113.11%	85.25%	90.16%	45.90%	57.38%	108.20%	100.00%	-
P/EPS	18.15	20.31	15.81	3.78	11.69	13.50	13.77	4.70%
YoY %	-10.64%	28.46%	318.25%	-67.66%	-13.41%	-1.96%	-	-
Horiz. %	131.81%	147.49%	114.81%	27.45%	84.89%	98.04%	100.00%	-
EY	5.51	4.92	6.33	26.46	8.56	7.41	7.26	-4.48%
YoY %	11.99%	-22.27%	-76.08%	209.11%	15.52%	2.07%	-	-
Horiz. %	75.90%	67.77%	87.19%	364.46%	117.91%	102.07%	100.00%	-
DY	0.72	0.71	0.68	5.72	1.50	0.77	0.00	-
YoY %	1.41%	4.41%	-88.11%	281.33%	94.81%	0.00%	-	-
Horiz. %	93.51%	92.21%	88.31%	742.86%	194.81%	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