[RKI] QoQ Cumulative 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- 10.39%
YoY- -60.54%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 418,678 214,194 752,829 578,114 413,617 216,778 786,034 -34.21%
PBT 36,098 15,093 18,661 27,381 27,024 17,574 88,347 -44.84%
Tax -6,103 -1,964 -6,520 -1,890 -3,932 -2,164 -19,282 -53.45%
NP 29,995 13,129 12,141 25,491 23,092 15,410 69,065 -42.56%
-
NP to SH 29,995 13,129 12,141 25,491 23,092 15,410 69,065 -42.56%
-
Tax Rate 16.91% 13.01% 34.94% 6.90% 14.55% 12.31% 21.83% -
Total Cost 388,683 201,065 740,688 552,623 390,525 201,368 716,969 -33.43%
-
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 2,908 - 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 5.20% 2.32% 2.23% 4.63% 4.05% 2.70% 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 431.89 220.95 774.46 594.72 425.50 223.01 808.61 -34.09%
EPS 30.94 13.54 12.49 26.22 23.76 15.85 71.05 -42.46%
DPS 3.00 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 214.89 109.94 386.40 296.73 212.30 111.27 403.45 -34.21%
EPS 15.40 6.74 6.23 13.08 11.85 7.91 35.45 -42.55%
DPS 1.49 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 0.90 1.57 0.44 0.60 1.03 2.09 0.64 25.44%
P/EPS 12.54 25.62 27.54 13.54 18.40 29.40 7.32 43.03%
EY 7.97 3.90 3.63 7.39 5.44 3.40 13.66 -30.10%
DY 0.77 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 0.90 1.75 0.47 0.61 0.95 1.96 0.64 25.44%
P/EPS 12.51 28.58 29.22 13.77 17.05 27.50 7.32 42.80%
EY 8.00 3.50 3.42 7.26 5.87 3.64 13.66 -29.93%
DY 0.78 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