[RKI] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -25.07%
YoY- -56.5%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 856,776 752,829 770,818 827,234 867,112 786,034 802,716 4.43%
PBT 60,372 18,661 36,508 54,048 70,296 88,347 98,374 -27.76%
Tax -7,856 -6,520 -2,520 -7,864 -8,656 -19,282 -12,234 -25.54%
NP 52,516 12,141 33,988 46,184 61,640 69,065 86,140 -28.07%
-
NP to SH 52,516 12,141 33,988 46,184 61,640 69,065 86,140 -28.07%
-
Tax Rate 13.01% 34.94% 6.90% 14.55% 12.31% 21.83% 12.44% -
Total Cost 804,260 740,688 736,830 781,050 805,472 716,969 716,576 7.99%
-
Net Worth 566,147 545,334 550,194 570,608 571,580 553,110 564,775 0.16%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 5,832 - - - - - -
Div Payout % - 48.04% - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 566,147 545,334 550,194 570,608 571,580 553,110 564,775 0.16%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 6.13% 1.61% 4.41% 5.58% 7.11% 8.79% 10.73% -
ROE 9.28% 2.23% 6.18% 8.09% 10.78% 12.49% 15.25% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 883.79 774.46 792.96 851.00 892.02 808.61 825.78 4.62%
EPS 54.16 12.49 34.96 47.52 63.40 71.05 88.61 -27.95%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.84 5.61 5.66 5.87 5.88 5.69 5.81 0.34%
Adjusted Per Share Value based on latest NOSH - 97,207
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 439.76 386.40 395.64 424.59 445.06 403.45 412.01 4.43%
EPS 26.95 6.23 17.45 23.70 31.64 35.45 44.21 -28.08%
DPS 0.00 2.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9059 2.799 2.824 2.9288 2.9337 2.839 2.8988 0.16%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.47 3.44 3.55 4.37 4.66 5.20 5.46 -
P/RPS 0.39 0.44 0.45 0.51 0.52 0.64 0.66 -29.55%
P/EPS 6.41 27.54 10.15 9.20 7.35 7.32 6.16 2.68%
EY 15.61 3.63 9.85 10.87 13.61 13.66 16.23 -2.56%
DY 0.00 1.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.61 0.63 0.74 0.79 0.91 0.94 -26.67%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 28/08/18 21/05/18 26/02/18 28/11/17 29/08/17 30/05/17 -
Price 3.87 3.65 3.61 4.05 4.36 5.20 5.25 -
P/RPS 0.44 0.47 0.46 0.48 0.49 0.64 0.64 -22.08%
P/EPS 7.14 29.22 10.32 8.52 6.88 7.32 5.92 13.29%
EY 14.00 3.42 9.69 11.73 14.54 13.66 16.88 -11.71%
DY 0.00 1.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.65 0.64 0.69 0.74 0.91 0.90 -18.66%

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