[RKI] YoY Quarter Result on 31-Dec-2020 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 102.93%
YoY- 268.77%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 156,108 186,296 152,544 244,284 209,251 204,484 196,839 -3.78%
PBT 13,629 13,985 7,548 30,274 9,350 21,005 9,450 6.29%
Tax -3,587 -2,717 -1,802 -3,704 -2,145 -4,139 -1,768 12.50%
NP 10,042 11,268 5,746 26,570 7,205 16,866 7,682 4.56%
-
NP to SH 10,426 11,268 5,746 26,570 7,205 16,866 7,682 5.21%
-
Tax Rate 26.32% 19.43% 23.87% 12.23% 22.94% 19.70% 18.71% -
Total Cost 146,066 175,028 146,798 217,714 202,046 187,618 189,157 -4.21%
-
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 4,762 2,878 2,908 - -
Div Payout % 18.64% 17.22% 33.82% 17.92% 39.95% 17.24% - -
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 6.43% 6.05% 3.77% 10.88% 3.44% 8.25% 3.90% -
ROE 1.50% 1.67% 0.93% 4.44% 1.26% 2.92% 1.35% -
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 80.33 96.00 78.51 256.47 218.09 210.94 202.49 -14.27%
EPS 5.36 5.81 2.96 27.90 7.51 17.40 7.90 -6.25%
DPS 1.00 1.00 1.00 5.00 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 - 97,207
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 80.03 95.50 78.20 125.23 107.27 104.82 100.91 -3.78%
EPS 5.34 5.78 2.95 13.62 3.69 8.65 3.94 5.19%
DPS 1.00 0.99 1.00 2.44 1.48 1.49 0.00 -
NAPS 3.5567 3.4618 3.1676 3.0664 2.9265 2.9568 2.9251 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 1.53 1.42 2.10 1.50 1.30 1.84 2.16 -5.58%
P/EPS 22.93 23.42 55.80 13.80 37.69 22.30 55.30 -13.64%
EY 4.36 4.27 1.79 7.25 2.65 4.48 1.81 15.77%
DY 0.81 0.74 0.61 1.30 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 1.62 1.37 2.03 1.63 1.27 1.83 2.00 -3.44%
P/EPS 24.23 22.73 53.77 15.02 36.89 22.24 51.25 -11.73%
EY 4.13 4.40 1.86 6.66 2.71 4.50 1.95 13.31%
DY 0.77 0.76 0.63 1.19 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