[RKI] QoQ Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -13.9%
YoY- 212.68%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 642,702 675,228 911,943 927,893 958,520 939,904 684,740 -4.12%
PBT 20,854 11,516 71,584 82,064 94,050 67,004 22,903 -6.04%
Tax -6,394 -5,580 -17,793 -13,765 -14,724 -14,632 -6,195 2.12%
NP 14,460 5,936 53,791 68,298 79,326 52,372 16,708 -9.16%
-
NP to SH 14,460 5,936 53,791 68,298 79,326 52,372 16,708 -9.16%
-
Tax Rate 30.66% 48.45% 24.86% 16.77% 15.66% 21.84% 27.05% -
Total Cost 628,242 669,292 858,152 859,594 879,194 887,532 668,032 -4.00%
-
Net Worth 617,905 612,076 391,022 322,306 598,170 582,929 582,307 4.02%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 3,886 - 17,334 14,757 20,802 22,555 5,737 -22.81%
Div Payout % 26.88% - 32.23% 21.61% 26.22% 43.07% 34.34% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 617,905 612,076 391,022 322,306 598,170 582,929 582,307 4.02%
NOSH 194,362 194,362 194,362 194,362 97,207 97,207 97,207 58.51%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 2.25% 0.88% 5.90% 7.36% 8.28% 5.57% 2.44% -
ROE 2.34% 0.97% 13.76% 21.19% 13.26% 8.98% 2.87% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 330.76 347.50 732.31 915.49 1,006.32 986.78 716.13 -40.16%
EPS 7.44 3.04 43.20 67.39 83.28 55.00 17.47 -43.30%
DPS 2.00 0.00 13.92 14.56 21.84 23.68 6.00 -51.82%
NAPS 3.18 3.15 3.14 3.18 6.28 6.12 6.09 -35.07%
Adjusted Per Share Value based on latest NOSH - 194,362
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 329.47 346.14 467.49 475.67 491.37 481.82 351.02 -4.12%
EPS 7.41 3.04 27.57 35.01 40.66 26.85 8.57 -9.21%
DPS 1.99 0.00 8.89 7.56 10.66 11.56 2.94 -22.85%
NAPS 3.1676 3.1377 2.0045 1.6522 3.0664 2.9883 2.9851 4.02%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.65 1.58 1.67 2.00 3.85 2.28 2.00 -
P/RPS 0.50 0.45 0.23 0.22 0.38 0.23 0.28 47.03%
P/EPS 22.17 51.72 3.87 2.97 4.62 4.15 11.45 55.16%
EY 4.51 1.93 25.87 33.69 21.63 24.12 8.74 -35.58%
DY 1.21 0.00 8.34 7.28 5.67 10.39 3.00 -45.32%
P/NAPS 0.52 0.50 0.53 0.63 0.61 0.37 0.33 35.30%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 23/09/21 27/05/21 26/02/21 27/11/20 25/08/20 -
Price 1.59 1.69 1.62 1.91 4.19 3.94 2.14 -
P/RPS 0.48 0.49 0.22 0.21 0.42 0.40 0.30 36.68%
P/EPS 21.37 55.32 3.75 2.83 5.03 7.17 12.25 44.76%
EY 4.68 1.81 26.66 35.28 19.88 13.96 8.17 -30.95%
DY 1.26 0.00 8.59 7.62 5.21 6.01 2.80 -41.19%
P/NAPS 0.50 0.54 0.52 0.60 0.67 0.64 0.35 26.76%

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