[RKI] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 83.35%
YoY- 1298.0%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 845,774 911,943 834,481 760,047 725,014 684,740 705,034 12.88%
PBT 57,712 71,584 63,687 52,674 31,750 22,903 18,417 113.99%
Tax -15,530 -17,793 -12,137 -10,077 -8,518 -6,195 -10,696 28.19%
NP 42,182 53,791 51,550 42,597 23,232 16,708 7,721 209.87%
-
NP to SH 42,182 53,791 51,550 42,597 23,232 16,708 7,721 209.87%
-
Tax Rate 26.91% 24.86% 19.06% 19.13% 26.83% 27.05% 58.08% -
Total Cost 803,592 858,152 782,931 717,450 701,782 668,032 697,313 9.90%
-
Net Worth 612,076 391,022 322,306 598,170 582,929 582,307 584,004 3.17%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 8,498 14,137 13,269 13,269 11,385 5,746 5,786 29.17%
Div Payout % 20.15% 26.28% 25.74% 31.15% 49.01% 34.40% 74.95% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 612,076 391,022 322,306 598,170 582,929 582,307 584,004 3.17%
NOSH 194,362 194,362 194,362 97,207 97,207 97,207 97,207 58.64%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 4.99% 5.90% 6.18% 5.60% 3.20% 2.44% 1.10% -
ROE 6.89% 13.76% 15.99% 7.12% 3.99% 2.87% 1.32% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 435.27 732.31 823.33 797.95 761.17 716.13 736.42 -29.54%
EPS 21.71 43.20 50.86 44.72 24.39 17.47 8.06 93.47%
DPS 4.37 11.35 13.09 13.92 11.92 6.00 6.00 -19.03%
NAPS 3.15 3.14 3.18 6.28 6.12 6.09 6.10 -35.60%
Adjusted Per Share Value based on latest NOSH - 97,207
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 434.11 468.07 428.31 390.11 372.13 351.46 361.87 12.88%
EPS 21.65 27.61 26.46 21.86 11.92 8.58 3.96 210.02%
DPS 4.36 7.26 6.81 6.81 5.84 2.95 2.97 29.13%
NAPS 3.1416 2.007 1.6543 3.0702 2.992 2.9888 2.9975 3.17%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.58 1.67 2.00 3.85 2.28 2.00 1.88 -
P/RPS 0.36 0.23 0.24 0.48 0.30 0.28 0.26 24.20%
P/EPS 7.28 3.87 3.93 8.61 9.35 11.45 23.31 -53.93%
EY 13.74 25.87 25.43 11.62 10.70 8.74 4.29 117.12%
DY 2.77 6.80 6.55 3.62 5.23 3.00 3.19 -8.97%
P/NAPS 0.50 0.53 0.63 0.61 0.37 0.33 0.31 37.49%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 23/09/21 27/05/21 26/02/21 27/11/20 25/08/20 25/06/20 -
Price 1.69 1.62 1.91 4.19 3.94 2.14 2.00 -
P/RPS 0.39 0.22 0.23 0.53 0.52 0.30 0.27 27.75%
P/EPS 7.78 3.75 3.76 9.37 16.15 12.25 24.80 -53.79%
EY 12.85 26.66 26.63 10.67 6.19 8.17 4.03 116.48%
DY 2.59 7.01 6.85 3.32 3.03 2.80 3.00 -9.32%
P/NAPS 0.54 0.52 0.60 0.67 0.64 0.35 0.33 38.82%

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