[RKI] YoY TTM Result on 30-Jun-2021 [#4]

Announcement Date
23-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 4.35%
YoY- 221.95%
Quarter Report
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 649,423 756,324 911,943 684,740 729,568 752,829 786,034 -3.13%
PBT 27,856 48,812 71,584 22,903 32,029 18,661 88,347 -17.49%
Tax -6,001 -13,288 -17,793 -6,195 -12,761 -6,520 -19,282 -17.67%
NP 21,855 35,524 53,791 16,708 19,268 12,141 69,065 -17.44%
-
NP to SH 22,587 35,524 53,791 16,708 19,268 12,141 69,065 -16.98%
-
Tax Rate 21.54% 27.22% 24.86% 27.05% 39.84% 34.94% 21.83% -
Total Cost 627,568 720,800 858,152 668,032 710,300 740,688 716,969 -2.19%
-
Net Worth 685,352 654,824 391,022 582,307 564,191 545,334 553,110 3.63%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 7,765 11,658 14,137 5,746 5,816 5,832 - -
Div Payout % 34.38% 32.82% 26.28% 34.40% 30.19% 48.04% - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 685,352 654,824 391,022 582,307 564,191 545,334 553,110 3.63%
NOSH 194,362 194,362 194,362 97,207 97,207 97,207 97,207 12.23%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 3.37% 4.70% 5.90% 2.44% 2.64% 1.61% 8.79% -
ROE 3.30% 5.42% 13.76% 2.87% 3.42% 2.23% 12.49% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 334.49 389.24 732.31 716.13 752.60 774.46 808.61 -13.67%
EPS 11.63 18.28 43.20 17.47 19.88 12.49 71.05 -26.02%
DPS 4.00 6.00 11.35 6.00 6.00 6.00 0.00 -
NAPS 3.53 3.37 3.14 6.09 5.82 5.61 5.69 -7.64%
Adjusted Per Share Value based on latest NOSH - 194,362
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 332.91 387.71 467.49 351.02 374.00 385.92 402.94 -3.13%
EPS 11.58 18.21 27.57 8.57 9.88 6.22 35.40 -16.98%
DPS 3.98 5.98 7.25 2.95 2.98 2.99 0.00 -
NAPS 3.5133 3.3568 2.0045 2.9851 2.8922 2.7955 2.8354 3.63%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.29 1.41 1.67 2.00 3.72 3.44 5.20 -
P/RPS 0.39 0.36 0.23 0.28 0.49 0.44 0.64 -7.92%
P/EPS 11.09 7.71 3.87 11.45 18.72 27.54 7.32 7.16%
EY 9.02 12.97 25.87 8.74 5.34 3.63 13.66 -6.68%
DY 3.10 4.26 6.80 3.00 1.61 1.74 0.00 -
P/NAPS 0.37 0.42 0.53 0.33 0.64 0.61 0.91 -13.92%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 30/08/22 23/09/21 25/08/20 30/08/19 28/08/18 29/08/17 -
Price 1.27 1.45 1.62 2.14 3.40 3.65 5.20 -
P/RPS 0.38 0.37 0.22 0.30 0.45 0.47 0.64 -8.31%
P/EPS 10.92 7.93 3.75 12.25 17.11 29.22 7.32 6.89%
EY 9.16 12.61 26.66 8.17 5.85 3.42 13.66 -6.44%
DY 3.15 4.14 7.01 2.80 1.76 1.64 0.00 -
P/NAPS 0.36 0.43 0.52 0.35 0.58 0.65 0.91 -14.31%

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