[RKI] QoQ Cumulative Quarter Result on 30-Jun-2021 [#4]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
23-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 5.01%
YoY- 221.95%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 516,130 321,351 168,807 911,943 695,920 479,260 234,976 69.05%
PBT 23,634 10,427 2,879 71,584 61,548 47,025 16,751 25.82%
Tax -5,563 -3,197 -1,395 -17,793 -10,324 -7,362 -3,658 32.27%
NP 18,071 7,230 1,484 53,791 51,224 39,663 13,093 23.98%
-
NP to SH 18,071 7,230 1,484 53,791 51,224 39,663 13,093 23.98%
-
Tax Rate 23.54% 30.66% 48.45% 24.86% 16.77% 15.66% 21.84% -
Total Cost 498,059 314,121 167,323 858,152 644,696 439,597 221,883 71.52%
-
Net Worth 625,678 617,905 612,076 391,022 322,306 598,170 582,929 4.83%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 1,943 1,943 - 17,334 11,067 10,401 5,638 -50.87%
Div Payout % 10.75% 26.88% - 32.23% 21.61% 26.22% 43.07% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 625,678 617,905 612,076 391,022 322,306 598,170 582,929 4.83%
NOSH 194,362 194,362 194,362 194,362 194,362 97,207 97,207 58.77%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 3.50% 2.25% 0.88% 5.90% 7.36% 8.28% 5.57% -
ROE 2.89% 1.17% 0.24% 13.76% 15.89% 6.63% 2.25% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 265.62 165.38 86.88 732.31 686.62 503.16 246.69 5.05%
EPS 9.30 3.72 0.76 43.20 50.54 41.64 13.75 -22.96%
DPS 1.00 1.00 0.00 13.92 10.92 10.92 5.92 -69.47%
NAPS 3.22 3.18 3.15 3.14 3.18 6.28 6.12 -34.85%
Adjusted Per Share Value based on latest NOSH - 194,362
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 264.91 164.94 86.64 468.07 357.19 245.99 120.61 69.05%
EPS 9.28 3.71 0.76 27.61 26.29 20.36 6.72 24.03%
DPS 1.00 1.00 0.00 8.90 5.68 5.34 2.89 -50.74%
NAPS 3.2114 3.1715 3.1416 2.007 1.6543 3.0702 2.992 4.83%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.52 1.65 1.58 1.67 2.00 3.85 2.28 -
P/RPS 0.57 1.00 1.82 0.23 0.29 0.77 0.92 -27.34%
P/EPS 16.34 44.34 206.88 3.87 3.96 9.25 16.59 -1.00%
EY 6.12 2.26 0.48 25.87 25.27 10.82 6.03 0.99%
DY 0.66 0.61 0.00 8.34 5.46 2.84 2.60 -59.94%
P/NAPS 0.47 0.52 0.50 0.53 0.63 0.61 0.37 17.30%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 23/05/22 24/02/22 25/11/21 23/09/21 27/05/21 26/02/21 27/11/20 -
Price 1.47 1.59 1.69 1.62 1.91 4.19 3.94 -
P/RPS 0.55 0.96 1.95 0.22 0.28 0.83 1.60 -50.96%
P/EPS 15.81 42.73 221.28 3.75 3.78 10.06 28.66 -32.76%
EY 6.33 2.34 0.45 26.66 26.46 9.94 3.49 48.77%
DY 0.68 0.63 0.00 8.59 5.72 2.61 1.50 -41.01%
P/NAPS 0.46 0.50 0.54 0.52 0.60 0.67 0.64 -19.77%

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