[RKI] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -88.96%
YoY- -88.67%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 528,532 482,628 936,976 675,228 939,904 778,808 856,776 -7.72%
PBT 16,152 10,820 57,668 11,516 67,004 31,616 60,372 -19.71%
Tax -404 2,536 -16,096 -5,580 -14,632 -5,340 -7,856 -38.99%
NP 15,748 13,356 41,572 5,936 52,372 26,276 52,516 -18.17%
-
NP to SH 15,976 14,840 41,572 5,936 52,372 26,276 52,516 -17.97%
-
Tax Rate 2.50% -23.44% 27.91% 48.45% 21.84% 16.89% 13.01% -
Total Cost 512,784 469,272 895,404 669,292 887,532 752,532 804,260 -7.22%
-
Net Worth 654,626 691,538 682,028 612,076 582,929 576,374 566,147 2.44%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 23,379 - - - 22,555 - - -
Div Payout % 146.34% - - - 43.07% - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 654,626 691,538 682,028 612,076 582,929 576,374 566,147 2.44%
NOSH 194,829 194,362 194,362 194,362 97,207 97,207 97,207 12.27%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 2.98% 2.77% 4.44% 0.88% 5.57% 3.37% 6.13% -
ROE 2.44% 2.15% 6.10% 0.97% 8.98% 4.56% 9.28% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 271.28 248.45 482.21 347.50 986.78 806.68 883.79 -17.85%
EPS 8.20 7.64 21.40 3.04 55.00 27.20 54.16 -26.97%
DPS 12.00 0.00 0.00 0.00 23.68 0.00 0.00 -
NAPS 3.36 3.56 3.51 3.15 6.12 5.97 5.84 -8.79%
Adjusted Per Share Value based on latest NOSH - 194,362
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 271.28 247.72 480.92 346.57 482.42 399.74 439.76 -7.72%
EPS 8.20 7.62 21.34 3.05 26.88 13.49 26.95 -17.97%
DPS 12.00 0.00 0.00 0.00 11.58 0.00 0.00 -
NAPS 3.36 3.5495 3.5006 3.1416 2.992 2.9584 2.9059 2.44%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.19 1.32 1.31 1.58 2.28 3.15 3.47 -
P/RPS 0.44 0.53 0.27 0.45 0.23 0.39 0.39 2.02%
P/EPS 14.51 17.28 6.12 51.72 4.15 11.57 6.41 14.57%
EY 6.89 5.79 16.33 1.93 24.12 8.64 15.61 -12.73%
DY 10.08 0.00 0.00 0.00 10.39 0.00 0.00 -
P/NAPS 0.35 0.37 0.37 0.50 0.37 0.53 0.59 -8.32%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 29/11/23 29/11/22 25/11/21 27/11/20 25/11/19 27/11/18 -
Price 1.17 1.22 1.42 1.69 3.94 2.96 3.87 -
P/RPS 0.43 0.49 0.29 0.49 0.40 0.37 0.44 -0.38%
P/EPS 14.27 15.97 6.64 55.32 7.17 10.88 7.14 12.22%
EY 7.01 6.26 15.07 1.81 13.96 9.19 14.00 -10.87%
DY 10.26 0.00 0.00 0.00 6.01 0.00 0.00 -
P/NAPS 0.35 0.34 0.40 0.54 0.64 0.50 0.66 -10.02%

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