[RKI] YoY TTM Result on 31-Mar-2018 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -23.33%
YoY- -59.75%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 834,481 705,034 745,428 762,111 777,595 774,587 673,210 3.64%
PBT 63,687 18,417 25,656 41,947 92,986 92,253 79,491 -3.62%
Tax -12,137 -10,696 -11,077 -11,996 -18,574 -14,861 -6,882 9.90%
NP 51,550 7,721 14,579 29,951 74,412 77,392 72,609 -5.54%
-
NP to SH 51,550 7,721 14,579 29,951 74,412 77,172 72,239 -5.46%
-
Tax Rate 19.06% 58.08% 43.18% 28.60% 19.98% 16.11% 8.66% -
Total Cost 782,931 697,313 730,849 732,160 703,183 697,195 600,601 4.51%
-
Net Worth 322,306 584,004 571,948 550,194 564,775 468,540 389,802 -3.11%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 13,269 5,786 8,740 - - - - -
Div Payout % 25.74% 74.95% 59.95% - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 322,306 584,004 571,948 550,194 564,775 468,540 389,802 -3.11%
NOSH 194,362 97,207 97,207 97,207 97,207 97,207 97,207 12.22%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 6.18% 1.10% 1.96% 3.93% 9.57% 9.99% 10.79% -
ROE 15.99% 1.32% 2.55% 5.44% 13.18% 16.47% 18.53% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 823.33 736.42 768.95 784.00 799.93 796.84 692.55 2.92%
EPS 50.86 8.06 15.04 30.81 76.55 79.39 74.31 -6.11%
DPS 13.09 6.00 9.00 0.00 0.00 0.00 0.00 -
NAPS 3.18 6.10 5.90 5.66 5.81 4.82 4.01 -3.78%
Adjusted Per Share Value based on latest NOSH - 97,207
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 427.78 361.42 382.13 390.68 398.62 397.08 345.11 3.64%
EPS 26.43 3.96 7.47 15.35 38.15 39.56 37.03 -5.46%
DPS 6.80 2.97 4.48 0.00 0.00 0.00 0.00 -
NAPS 1.6522 2.9938 2.932 2.8205 2.8952 2.4019 1.9982 -3.11%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 2.00 1.88 3.99 3.55 5.46 5.39 6.34 -
P/RPS 0.24 0.26 0.52 0.45 0.68 0.68 0.92 -20.04%
P/EPS 3.93 23.31 26.53 11.52 7.13 6.79 8.53 -12.10%
EY 25.43 4.29 3.77 8.68 14.02 14.73 11.72 13.76%
DY 6.55 3.19 2.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.31 0.68 0.63 0.94 1.12 1.58 -14.19%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 25/06/20 28/05/19 21/05/18 30/05/17 24/05/16 28/05/15 -
Price 1.91 2.00 3.89 3.61 5.25 5.73 6.43 -
P/RPS 0.23 0.27 0.51 0.46 0.66 0.72 0.93 -20.75%
P/EPS 3.76 24.80 25.87 11.72 6.86 7.22 8.65 -12.95%
EY 26.63 4.03 3.87 8.54 14.58 13.85 11.56 14.90%
DY 6.85 3.00 2.31 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.33 0.66 0.64 0.90 1.19 1.60 -15.06%

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