[RKI] QoQ Annualized Quarter 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- -26.41%
YoY- -60.54%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 837,356 856,776 752,829 770,818 827,234 867,112 786,034 4.29%
PBT 72,196 60,372 18,661 36,508 54,048 70,296 88,347 -12.56%
Tax -12,206 -7,856 -6,520 -2,520 -7,864 -8,656 -19,282 -26.21%
NP 59,990 52,516 12,141 33,988 46,184 61,640 69,065 -8.94%
-
NP to SH 59,990 52,516 12,141 33,988 46,184 61,640 69,065 -8.94%
-
Tax Rate 16.91% 13.01% 34.94% 6.90% 14.55% 12.31% 21.83% -
Total Cost 777,366 804,260 740,688 736,830 781,050 805,472 716,969 5.52%
-
Net Worth 576,799 566,147 545,334 550,194 570,608 571,580 553,110 2.82%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 5,816 - 5,832 - - - - -
Div Payout % 9.70% - 48.04% - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 576,799 566,147 545,334 550,194 570,608 571,580 553,110 2.82%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.16% 6.13% 1.61% 4.41% 5.58% 7.11% 8.79% -
ROE 10.40% 9.28% 2.23% 6.18% 8.09% 10.78% 12.49% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 863.78 883.79 774.46 792.96 851.00 892.02 808.61 4.48%
EPS 61.88 54.16 12.49 34.96 47.52 63.40 71.05 -8.77%
DPS 6.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 5.95 5.84 5.61 5.66 5.87 5.88 5.69 3.01%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 429.79 439.76 386.40 395.64 424.59 445.06 403.45 4.29%
EPS 30.79 26.95 6.23 17.45 23.70 31.64 35.45 -8.94%
DPS 2.99 0.00 2.99 0.00 0.00 0.00 0.00 -
NAPS 2.9605 2.9059 2.799 2.824 2.9288 2.9337 2.839 2.82%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 3.88 3.47 3.44 3.55 4.37 4.66 5.20 -
P/RPS 0.45 0.39 0.44 0.45 0.51 0.52 0.64 -20.87%
P/EPS 6.27 6.41 27.54 10.15 9.20 7.35 7.32 -9.78%
EY 15.95 15.61 3.63 9.85 10.87 13.61 13.66 10.85%
DY 1.55 0.00 1.74 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.59 0.61 0.63 0.74 0.79 0.91 -20.04%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 27/11/18 28/08/18 21/05/18 26/02/18 28/11/17 29/08/17 -
Price 3.87 3.87 3.65 3.61 4.05 4.36 5.20 -
P/RPS 0.45 0.44 0.47 0.46 0.48 0.49 0.64 -20.87%
P/EPS 6.25 7.14 29.22 10.32 8.52 6.88 7.32 -9.97%
EY 15.99 14.00 3.42 9.69 11.73 14.54 13.66 11.03%
DY 1.55 0.00 1.64 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.66 0.65 0.64 0.69 0.74 0.91 -20.04%

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