[RKI] YoY TTM Result on 31-Dec-2023 [#2]

Announcement Date
21-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- -5.29%
YoY- -69.85%
Quarter Report
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 505,648 855,513 754,034 760,047 714,843 757,890 784,883 -7.06%
PBT 15,788 66,787 34,986 52,674 13,185 27,735 56,236 -19.07%
Tax -2,213 -16,832 -13,628 -10,077 -10,138 -8,691 -17,169 -28.91%
NP 13,575 49,955 21,358 42,597 3,047 19,044 39,067 -16.14%
-
NP to SH 15,062 49,955 21,358 42,597 3,047 19,044 39,067 -14.68%
-
Tax Rate 14.02% 25.20% 38.95% 19.13% 76.89% 31.34% 30.53% -
Total Cost 492,073 805,558 732,676 717,450 711,796 738,846 745,816 -6.69%
-
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 7,767 11,656 5,678 13,269 5,786 8,740 - -
Div Payout % 51.57% 23.33% 26.59% 31.15% 189.91% 45.90% - -
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 2.68% 5.84% 2.83% 5.60% 0.43% 2.51% 4.98% -
ROE 2.17% 7.40% 3.46% 7.12% 0.53% 3.30% 6.85% -
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 260.18 440.87 388.06 797.95 745.05 781.80 807.43 -17.19%
EPS 7.75 25.74 10.99 44.72 3.18 19.64 40.19 -23.98%
DPS 4.00 6.00 2.92 13.92 6.00 9.00 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 - 195,072
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 260.88 441.39 389.03 392.13 368.81 391.02 404.95 -7.06%
EPS 7.77 25.77 11.02 21.98 1.57 9.83 20.16 -14.68%
DPS 4.01 6.01 2.93 6.85 2.99 4.51 0.00 -
NAPS 3.5796 3.4841 3.188 3.0862 2.9454 2.9759 2.944 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 0.47 0.31 0.43 0.48 0.38 0.50 0.54 -2.28%
P/EPS 15.87 5.28 15.01 8.61 89.11 19.75 10.87 6.50%
EY 6.30 18.93 6.66 11.62 1.12 5.06 9.20 -6.11%
DY 3.25 4.41 1.77 3.62 2.12 2.32 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 0.50 0.30 0.41 0.53 0.37 0.50 0.50 0.00%
P/EPS 16.77 5.13 14.47 9.37 87.22 19.70 10.08 8.85%
EY 5.96 19.50 6.91 10.67 1.15 5.08 9.92 -8.13%
DY 3.08 4.55 1.84 3.32 2.17 2.33 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