[RKI] QoQ Annualized Quarter Result on 31-Mar-2019 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -37.93%
YoY- 9.56%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 807,906 778,808 729,568 760,950 837,356 856,776 752,829 4.80%
PBT 34,508 31,616 32,029 45,834 72,196 60,372 18,661 50.48%
Tax -6,960 -5,340 -12,761 -8,596 -12,206 -7,856 -6,520 4.43%
NP 27,548 26,276 19,268 37,238 59,990 52,516 12,141 72.41%
-
NP to SH 27,548 26,276 19,268 37,238 59,990 52,516 12,141 72.41%
-
Tax Rate 20.17% 16.89% 39.84% 18.75% 16.91% 13.01% 34.94% -
Total Cost 780,358 752,532 710,300 723,712 777,366 804,260 740,688 3.52%
-
Net Worth 570,879 576,374 564,191 571,948 576,799 566,147 545,334 3.09%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 5,756 - 5,816 3,877 5,816 - 5,832 -0.86%
Div Payout % 20.90% - 30.19% 10.41% 9.70% - 48.04% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 570,879 576,374 564,191 571,948 576,799 566,147 545,334 3.09%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 3.41% 3.37% 2.64% 4.89% 7.16% 6.13% 1.61% -
ROE 4.83% 4.56% 3.42% 6.51% 10.40% 9.28% 2.23% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 842.04 806.68 752.60 784.97 863.78 883.79 774.46 5.71%
EPS 28.72 27.20 19.88 38.41 61.88 54.16 12.49 73.94%
DPS 6.00 0.00 6.00 4.00 6.00 0.00 6.00 0.00%
NAPS 5.95 5.97 5.82 5.90 5.95 5.84 5.61 3.98%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 414.16 399.24 374.00 390.09 429.25 439.21 385.92 4.80%
EPS 14.12 13.47 9.88 19.09 30.75 26.92 6.22 72.47%
DPS 2.95 0.00 2.98 1.99 2.98 0.00 2.99 -0.89%
NAPS 2.9265 2.9547 2.8922 2.932 2.9568 2.9022 2.7955 3.09%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.83 3.15 3.72 3.99 3.88 3.47 3.44 -
P/RPS 0.34 0.39 0.49 0.51 0.45 0.39 0.44 -15.75%
P/EPS 9.86 11.57 18.72 10.39 6.27 6.41 27.54 -49.48%
EY 10.15 8.64 5.34 9.63 15.95 15.61 3.63 98.10%
DY 2.12 0.00 1.61 1.00 1.55 0.00 1.74 14.03%
P/NAPS 0.48 0.53 0.64 0.68 0.65 0.59 0.61 -14.72%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 25/11/19 30/08/19 28/05/19 27/02/19 27/11/18 28/08/18 -
Price 2.77 2.96 3.40 3.89 3.87 3.87 3.65 -
P/RPS 0.33 0.37 0.45 0.50 0.45 0.44 0.47 -20.95%
P/EPS 9.65 10.88 17.11 10.13 6.25 7.14 29.22 -52.12%
EY 10.37 9.19 5.85 9.88 15.99 14.00 3.42 109.06%
DY 2.17 0.00 1.76 1.03 1.55 0.00 1.64 20.46%
P/NAPS 0.47 0.50 0.58 0.66 0.65 0.66 0.65 -19.39%

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