[RKI] QoQ TTM Result on 31-Dec-2017 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -38.36%
YoY- -45.13%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 750,245 752,829 762,111 784,883 797,409 786,034 777,595 -2.35%
PBT 16,180 18,661 41,947 56,236 81,861 88,347 92,986 -68.79%
Tax -6,320 -6,520 -11,996 -17,169 -18,479 -19,282 -18,574 -51.22%
NP 9,860 12,141 29,951 39,067 63,382 69,065 74,412 -73.97%
-
NP to SH 9,860 12,141 29,951 39,067 63,382 69,065 74,412 -73.97%
-
Tax Rate 39.06% 34.94% 28.60% 30.53% 22.57% 21.83% 19.98% -
Total Cost 740,385 740,688 732,160 745,816 734,027 716,969 703,183 3.49%
-
Net Worth 566,147 545,334 550,194 570,608 571,580 553,110 564,775 0.16%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 5,832 5,832 - - - - - -
Div Payout % 59.15% 48.04% - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 566,147 545,334 550,194 570,608 571,580 553,110 564,775 0.16%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.31% 1.61% 3.93% 4.98% 7.95% 8.79% 9.57% -
ROE 1.74% 2.23% 5.44% 6.85% 11.09% 12.49% 13.18% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 773.90 774.46 784.00 807.43 820.32 808.61 799.93 -2.17%
EPS 10.17 12.49 30.81 40.19 65.20 71.05 76.55 -73.93%
DPS 6.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.84 5.61 5.66 5.87 5.88 5.69 5.81 0.34%
Adjusted Per Share Value based on latest NOSH - 97,207
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 385.08 386.40 391.17 402.86 409.29 403.45 399.12 -2.35%
EPS 5.06 6.23 15.37 20.05 32.53 35.45 38.19 -73.97%
DPS 2.99 2.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9059 2.799 2.824 2.9288 2.9337 2.839 2.8988 0.16%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.47 3.44 3.55 4.37 4.66 5.20 5.46 -
P/RPS 0.45 0.44 0.45 0.54 0.57 0.64 0.68 -24.04%
P/EPS 34.12 27.54 11.52 10.87 7.15 7.32 7.13 183.70%
EY 2.93 3.63 8.68 9.20 13.99 13.66 14.02 -64.74%
DY 1.73 1.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.61 0.63 0.74 0.79 0.91 0.94 -26.67%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 28/08/18 21/05/18 26/02/18 28/11/17 29/08/17 30/05/17 -
Price 3.87 3.65 3.61 4.05 4.36 5.20 5.25 -
P/RPS 0.50 0.47 0.46 0.50 0.53 0.64 0.66 -16.88%
P/EPS 38.05 29.22 11.72 10.08 6.69 7.32 6.86 213.01%
EY 2.63 3.42 8.54 9.92 14.95 13.66 14.58 -68.04%
DY 1.55 1.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.65 0.64 0.69 0.74 0.91 0.90 -18.66%

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