[RKI] YoY Quarter Result on 31-Dec-2019 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 9.68%
YoY- -57.28%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 186,296 152,544 244,284 209,251 204,484 196,839 209,365 -1.92%
PBT 13,985 7,548 30,274 9,350 21,005 9,450 35,075 -14.20%
Tax -2,717 -1,802 -3,704 -2,145 -4,139 -1,768 -3,078 -2.05%
NP 11,268 5,746 26,570 7,205 16,866 7,682 31,997 -15.95%
-
NP to SH 11,268 5,746 26,570 7,205 16,866 7,682 31,997 -15.95%
-
Tax Rate 19.43% 23.87% 12.23% 22.94% 19.70% 18.71% 8.78% -
Total Cost 175,028 146,798 217,714 202,046 187,618 189,157 177,368 -0.22%
-
Net Worth 675,297 617,905 598,170 570,879 576,799 570,608 568,663 2.90%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 1,940 1,943 4,762 2,878 2,908 - - -
Div Payout % 17.22% 33.82% 17.92% 39.95% 17.24% - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 675,297 617,905 598,170 570,879 576,799 570,608 568,663 2.90%
NOSH 194,362 194,362 97,207 97,207 97,207 97,207 97,207 12.23%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 6.05% 3.77% 10.88% 3.44% 8.25% 3.90% 15.28% -
ROE 1.67% 0.93% 4.44% 1.26% 2.92% 1.35% 5.63% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 96.00 78.51 256.47 218.09 210.94 202.49 215.38 -12.59%
EPS 5.81 2.96 27.90 7.51 17.40 7.90 32.92 -25.09%
DPS 1.00 1.00 5.00 3.00 3.00 0.00 0.00 -
NAPS 3.48 3.18 6.28 5.95 5.95 5.87 5.85 -8.28%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 95.20 77.95 124.83 106.93 104.49 100.59 106.99 -1.92%
EPS 5.76 2.94 13.58 3.68 8.62 3.93 16.35 -15.95%
DPS 0.99 0.99 2.43 1.47 1.49 0.00 0.00 -
NAPS 3.4508 3.1575 3.0567 2.9172 2.9475 2.9158 2.9059 2.90%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.36 1.65 3.85 2.83 3.88 4.37 4.90 -
P/RPS 1.42 2.10 1.50 1.30 1.84 2.16 2.28 -7.58%
P/EPS 23.42 55.80 13.80 37.69 22.30 55.30 14.89 7.83%
EY 4.27 1.79 7.25 2.65 4.48 1.81 6.72 -7.27%
DY 0.74 0.61 1.30 1.06 0.77 0.00 0.00 -
P/NAPS 0.39 0.52 0.61 0.48 0.65 0.74 0.84 -11.99%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 24/02/22 26/02/21 25/02/20 27/02/19 26/02/18 21/02/17 -
Price 1.32 1.59 4.19 2.77 3.87 4.05 5.67 -
P/RPS 1.37 2.03 1.63 1.27 1.83 2.00 2.63 -10.29%
P/EPS 22.73 53.77 15.02 36.89 22.24 51.25 17.23 4.72%
EY 4.40 1.86 6.66 2.71 4.50 1.95 5.81 -4.52%
DY 0.76 0.63 1.19 1.08 0.78 0.00 0.00 -
P/NAPS 0.38 0.50 0.67 0.47 0.65 0.69 0.97 -14.45%

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