[RKI] YoY TTM Result on 31-Mar-2020 [#3]

Stock

[RKI] RHONG KHEN INTERNATIONAL BERHAD

Announcement Date

25-Jun-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

31-Mar-2020 [#3]

Profit Trend

QoQ- 153.4%

YoY- -47.04%

Quarter Report

RKI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
TTM Result
Revenue	758,645	732,153	834,481	705,034	745,428	762,111	777,595	-0.41%
YoY %	3.62%	-12.26%	18.36%	-5.42%	-2.19%	-1.99%	-	-
Horiz. %	97.56%	94.16%	107.32%	90.67%	95.86%	98.01%	100.00%	-
PBT	44,799	33,670	63,687	18,417	25,656	41,947	92,986	-11.45%
YoY %	33.05%	-47.13%	245.81%	-28.22%	-38.84%	-54.89%	-	-
Horiz. %	48.18%	36.21%	68.49%	19.81%	27.59%	45.11%	100.00%	-
Tax	-14,339	-13,032	-12,137	-10,696	-11,077	-11,996	-18,574	-4.21%
YoY %	-10.03%	-7.37%	-13.47%	3.44%	7.66%	35.42%	-	-
Horiz. %	77.20%	70.16%	65.34%	57.59%	59.64%	64.58%	100.00%	-
NP	30,460	20,638	51,550	7,721	14,579	29,951	74,412	-13.82%
YoY %	47.59%	-59.97%	567.66%	-47.04%	-51.32%	-59.75%	-	-
Horiz. %	40.93%	27.73%	69.28%	10.38%	19.59%	40.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,836	20,638	51,550	7,721	14,579	29,951	74,412	-13.64%
YoY %	49.41%	-59.97%	567.66%	-47.04%	-51.32%	-59.75%	-	-
Horiz. %	41.44%	27.73%	69.28%	10.38%	19.59%	40.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.01%	38.71%	19.06%	58.08%	43.18%	28.60%	19.98%	-
YoY %	-17.31%	103.10%	-67.18%	34.51%	50.98%	43.14%	-	-
Horiz. %	160.21%	193.74%	95.40%	290.69%	216.12%	143.14%	100.00%	-
Total Cost	728,185	711,515	782,931	697,313	730,849	732,160	703,183	0.58%
YoY %	2.34%	-9.12%	12.28%	-4.59%	-0.18%	4.12%	-	-
Horiz. %	103.56%	101.18%	111.34%	99.17%	103.93%	104.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	659,998	625,678	322,306	584,004	571,948	550,194	564,775	2.62%
YoY %	5.49%	94.13%	-44.81%	2.11%	3.95%	-2.58%	-	-
Horiz. %	116.86%	110.78%	57.07%	103.40%	101.27%	97.42%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	11,656	5,678	13,269	5,786	8,740	-	-	-
YoY %	105.28%	-57.21%	129.33%	-33.80%	0.00%	-	-	-
Horiz. %	133.36%	64.97%	151.82%	66.20%	100.00%	-	-	-
Div Payout %	37.80%	27.52%	25.74%	74.95%	59.95%	-	-	-
YoY %	37.35%	6.92%	-65.66%	25.02%	0.00%	-	-	-
Horiz. %	63.05%	45.90%	42.94%	125.02%	100.00%	-	-	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	659,998	625,678	322,306	584,004	571,948	550,194	564,775	2.62%
YoY %	5.49%	94.13%	-44.81%	2.11%	3.95%	-2.58%	-	-
Horiz. %	116.86%	110.78%	57.07%	103.40%	101.27%	97.42%	100.00%	-
NOSH	194,362	194,362	194,362	97,207	97,207	97,207	97,207	12.23%
YoY %	0.00%	0.00%	99.95%	0.00%	0.00%	0.00%	-	-
Horiz. %	199.95%	199.95%	199.95%	100.00%	100.00%	100.00%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	4.02%	2.82%	6.18%	1.10%	1.96%	3.93%	9.57%	-
YoY %	42.55%	-54.37%	461.82%	-43.88%	-50.13%	-58.93%	-	-
Horiz. %	42.01%	29.47%	64.58%	11.49%	20.48%	41.07%	100.00%	-
ROE	4.67%	3.30%	15.99%	1.32%	2.55%	5.44%	13.18%	-
YoY %	41.52%	-79.36%	1,111.36%	-48.24%	-53.12%	-58.73%	-	-
Horiz. %	35.43%	25.04%	121.32%	10.02%	19.35%	41.27%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	390.82	376.80	823.33	736.42	768.95	784.00	799.93	-11.24%
YoY %	3.72%	-54.23%	11.80%	-4.23%	-1.92%	-1.99%	-	-
Horiz. %	48.86%	47.10%	102.93%	92.06%	96.13%	98.01%	100.00%	-
EPS	15.89	10.62	50.86	8.06	15.04	30.81	76.55	-23.04%
YoY %	49.62%	-79.12%	531.02%	-46.41%	-51.18%	-59.75%	-	-
Horiz. %	20.76%	13.87%	66.44%	10.53%	19.65%	40.25%	100.00%	-
DPS	6.00	2.92	13.09	6.00	9.00	0.00	0.00	-
YoY %	105.48%	-77.69%	118.17%	-33.33%	0.00%	0.00%	-	-
Horiz. %	66.67%	32.44%	145.44%	66.67%	100.00%	-	-	-
NAPS	3.40	3.22	3.18	6.10	5.90	5.66	5.81	-8.53%
YoY %	5.59%	1.26%	-47.87%	3.39%	4.24%	-2.58%	-	-
Horiz. %	58.52%	55.42%	54.73%	104.99%	101.55%	97.42%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 97,207
RPS	388.90	375.32	427.78	361.42	382.13	390.68	398.62	-0.41%
YoY %	3.62%	-12.26%	18.36%	-5.42%	-2.19%	-1.99%	-	-
Horiz. %	97.56%	94.15%	107.32%	90.67%	95.86%	98.01%	100.00%	-
EPS	15.81	10.58	26.43	3.96	7.47	15.35	38.15	-13.64%
YoY %	49.43%	-59.97%	567.42%	-46.99%	-51.34%	-59.76%	-	-
Horiz. %	41.44%	27.73%	69.28%	10.38%	19.58%	40.24%	100.00%	-
DPS	5.98	2.91	6.80	2.97	4.48	0.00	0.00	-
YoY %	105.50%	-57.21%	128.96%	-33.71%	0.00%	0.00%	-	-
Horiz. %	133.48%	64.96%	151.79%	66.29%	100.00%	-	-	-
NAPS	3.3833	3.2074	1.6522	2.9938	2.932	2.8205	2.8952	2.62%
YoY %	5.48%	94.13%	-44.81%	2.11%	3.95%	-2.58%	-	-
Horiz. %	116.86%	110.78%	57.07%	103.41%	101.27%	97.42%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	1.35	1.52	2.00	1.88	3.99	3.55	5.46	-
P/RPS	0.35	0.40	0.24	0.26	0.52	0.45	0.68	-10.47%
YoY %	-12.50%	66.67%	-7.69%	-50.00%	15.56%	-33.82%	-	-
Horiz. %	51.47%	58.82%	35.29%	38.24%	76.47%	66.18%	100.00%	-
P/EPS	8.50	14.31	3.93	23.31	26.53	11.52	7.13	2.97%
YoY %	-40.60%	264.12%	-83.14%	-12.14%	130.30%	61.57%	-	-
Horiz. %	119.21%	200.70%	55.12%	326.93%	372.09%	161.57%	100.00%	-
EY	11.77	6.99	25.43	4.29	3.77	8.68	14.02	-2.87%
YoY %	68.38%	-72.51%	492.77%	13.79%	-56.57%	-38.09%	-	-
Horiz. %	83.95%	49.86%	181.38%	30.60%	26.89%	61.91%	100.00%	-
DY	4.44	1.92	6.55	3.19	2.26	0.00	0.00	-
YoY %	131.25%	-70.69%	105.33%	41.15%	0.00%	0.00%	-	-
Horiz. %	196.46%	84.96%	289.82%	141.15%	100.00%	-	-	-
P/NAPS	0.40	0.47	0.63	0.31	0.68	0.63	0.94	-13.26%
YoY %	-14.89%	-25.40%	103.23%	-54.41%	7.94%	-32.98%	-	-
Horiz. %	42.55%	50.00%	67.02%	32.98%	72.34%	67.02%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	25/05/23	23/05/22	27/05/21	25/06/20	28/05/19	21/05/18	30/05/17	-
Price	1.40	1.47	1.91	2.00	3.89	3.61	5.25	-
P/RPS	0.36	0.39	0.23	0.27	0.51	0.46	0.66	-9.60%
YoY %	-7.69%	69.57%	-14.81%	-47.06%	10.87%	-30.30%	-	-
Horiz. %	54.55%	59.09%	34.85%	40.91%	77.27%	69.70%	100.00%	-
P/EPS	8.81	13.84	3.76	24.80	25.87	11.72	6.86	4.25%
YoY %	-36.34%	268.09%	-84.84%	-4.14%	120.73%	70.85%	-	-
Horiz. %	128.43%	201.75%	54.81%	361.52%	377.11%	170.85%	100.00%	-
EY	11.35	7.23	26.63	4.03	3.87	8.54	14.58	-4.08%
YoY %	56.98%	-72.85%	560.79%	4.13%	-54.68%	-41.43%	-	-
Horiz. %	77.85%	49.59%	182.65%	27.64%	26.54%	58.57%	100.00%	-
DY	4.29	1.99	6.85	3.00	2.31	0.00	0.00	-
YoY %	115.58%	-70.95%	128.33%	29.87%	0.00%	0.00%	-	-
Horiz. %	185.71%	86.15%	296.54%	129.87%	100.00%	-	-	-
P/NAPS	0.41	0.46	0.60	0.33	0.66	0.64	0.90	-12.27%
YoY %	-10.87%	-23.33%	81.82%	-50.00%	3.12%	-28.89%	-	-
Horiz. %	45.56%	51.11%	66.67%	36.67%	73.33%	71.11%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos