[RKI] QoQ TTM 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- 153.4%
YoY- -47.04%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 760,047 725,014 684,740 705,034 714,843 710,076 729,568 2.75%
PBT 52,674 31,750 22,903 18,417 13,185 24,840 32,029 39.11%
Tax -10,077 -8,518 -6,195 -10,696 -10,138 -12,132 -12,761 -14.50%
NP 42,597 23,232 16,708 7,721 3,047 12,708 19,268 69.29%
-
NP to SH 42,597 23,232 16,708 7,721 3,047 12,708 19,268 69.29%
-
Tax Rate 19.13% 26.83% 27.05% 58.08% 76.89% 48.84% 39.84% -
Total Cost 717,450 701,782 668,032 697,313 711,796 697,368 710,300 0.66%
-
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 13,269 11,385 5,746 5,786 5,786 5,816 5,816 72.87%
Div Payout % 31.15% 49.01% 34.40% 74.95% 189.91% 45.77% 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 5.60% 3.20% 2.44% 1.10% 0.43% 1.79% 2.64% -
ROE 7.12% 3.99% 2.87% 1.32% 0.53% 2.20% 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 797.95 761.17 716.13 736.42 745.05 735.49 752.60 3.95%
EPS 44.72 24.39 17.47 8.06 3.18 13.16 19.88 71.26%
DPS 13.92 11.92 6.00 6.00 6.00 6.00 6.00 74.80%
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 390.11 372.13 351.46 361.87 366.91 364.46 374.47 2.75%
EPS 21.86 11.92 8.58 3.96 1.56 6.52 9.89 69.27%
DPS 6.81 5.84 2.95 2.97 2.97 2.99 2.99 72.67%
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 0.48 0.30 0.28 0.26 0.38 0.43 0.49 -1.35%
P/EPS 8.61 9.35 11.45 23.31 89.11 23.93 18.72 -40.27%
EY 11.62 10.70 8.74 4.29 1.12 4.18 5.34 67.52%
DY 3.62 5.23 3.00 3.19 2.12 1.90 1.61 71.20%
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 0.53 0.52 0.30 0.27 0.37 0.40 0.45 11.47%
P/EPS 9.37 16.15 12.25 24.80 87.22 22.49 17.11 -32.94%
EY 10.67 6.19 8.17 4.03 1.15 4.45 5.85 49.00%
DY 3.32 3.03 2.80 3.00 2.17 2.03 1.76 52.37%
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