[RKI] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 18.93%
YoY- -41.34%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 479,260 234,976 684,740 546,179 403,953 194,702 729,568 -24.33%
PBT 47,025 16,751 22,903 20,764 17,254 7,904 32,029 29.02%
Tax -7,362 -3,658 -6,195 -4,382 -3,480 -1,335 -12,761 -30.58%
NP 39,663 13,093 16,708 16,382 13,774 6,569 19,268 61.46%
-
NP to SH 39,663 13,093 16,708 16,382 13,774 6,569 19,268 61.46%
-
Tax Rate 15.66% 21.84% 27.05% 21.10% 20.17% 16.89% 39.84% -
Total Cost 439,597 221,883 668,032 529,797 390,179 188,133 710,300 -27.27%
-
Net Worth 598,170 582,929 582,307 584,004 570,879 576,374 564,191 3.95%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 10,401 5,638 5,737 2,872 2,878 - 5,816 47.07%
Div Payout % 26.22% 43.07% 34.34% 17.53% 20.90% - 30.19% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 598,170 582,929 582,307 584,004 570,879 576,374 564,191 3.95%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 8.28% 5.57% 2.44% 3.00% 3.41% 3.37% 2.64% -
ROE 6.63% 2.25% 2.87% 2.81% 2.41% 1.14% 3.42% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 503.16 246.69 716.13 570.49 421.02 201.67 752.60 -23.44%
EPS 41.64 13.75 17.47 17.11 14.36 6.80 19.88 63.33%
DPS 10.92 5.92 6.00 3.00 3.00 0.00 6.00 48.79%
NAPS 6.28 6.12 6.09 6.10 5.95 5.97 5.82 5.17%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 245.99 120.61 351.46 280.34 207.34 99.93 374.47 -24.33%
EPS 20.36 6.72 8.58 8.41 7.07 3.37 9.89 61.47%
DPS 5.34 2.89 2.94 1.47 1.48 0.00 2.99 46.94%
NAPS 3.0702 2.992 2.9888 2.9975 2.9302 2.9584 2.8958 3.95%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 3.85 2.28 2.00 1.88 2.83 3.15 3.72 -
P/RPS 0.77 0.92 0.28 0.33 0.67 1.56 0.49 34.97%
P/EPS 9.25 16.59 11.45 10.99 19.71 46.30 18.72 -37.36%
EY 10.82 6.03 8.74 9.10 5.07 2.16 5.34 59.78%
DY 2.84 2.60 3.00 1.60 1.06 0.00 1.61 45.74%
P/NAPS 0.61 0.37 0.33 0.31 0.48 0.53 0.64 -3.13%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 27/11/20 25/08/20 25/06/20 25/02/20 25/11/19 30/08/19 -
Price 4.19 3.94 2.14 2.00 2.77 2.96 3.40 -
P/RPS 0.83 1.60 0.30 0.35 0.66 1.47 0.45 50.11%
P/EPS 10.06 28.66 12.25 11.69 19.30 43.50 17.11 -29.70%
EY 9.94 3.49 8.17 8.56 5.18 2.30 5.85 42.16%
DY 2.61 1.50 2.80 1.50 1.08 0.00 1.76 29.88%
P/NAPS 0.67 0.64 0.35 0.33 0.47 0.50 0.58 10.04%

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