[RKI] YoY Annualized Quarter 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- -25.07%
YoY- -56.5%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 958,520 807,906 837,356 827,234 829,536 858,678 729,642 4.64%
PBT 94,050 34,508 72,196 54,048 118,270 123,054 95,872 -0.31%
Tax -14,724 -6,960 -12,206 -7,864 -12,090 -13,376 -7,278 12.44%
NP 79,326 27,548 59,990 46,184 106,180 109,678 88,594 -1.82%
-
NP to SH 79,326 27,548 59,990 46,184 106,180 109,232 88,092 -1.73%
-
Tax Rate 15.66% 20.17% 16.91% 14.55% 10.22% 10.87% 7.59% -
Total Cost 879,194 780,358 777,366 781,050 723,356 749,000 641,048 5.40%
-
Net Worth 598,170 570,879 576,799 570,608 568,663 495,758 366,472 8.50%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 20,802 5,756 5,816 - - - - -
Div Payout % 26.22% 20.90% 9.70% - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 598,170 570,879 576,799 570,608 568,663 495,758 366,472 8.50%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 8.28% 3.41% 7.16% 5.58% 12.80% 12.77% 12.14% -
ROE 13.26% 4.83% 10.40% 8.09% 18.67% 22.03% 24.04% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 1,006.32 842.04 863.78 851.00 853.37 883.35 750.60 5.00%
EPS 83.28 28.72 61.88 47.52 109.24 112.36 90.62 -1.39%
DPS 21.84 6.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 6.28 5.95 5.95 5.87 5.85 5.10 3.77 8.86%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 491.98 414.67 429.79 424.59 425.78 440.73 374.50 4.64%
EPS 40.72 14.14 30.79 23.70 54.50 56.07 45.21 -1.72%
DPS 10.68 2.95 2.99 0.00 0.00 0.00 0.00 -
NAPS 3.0702 2.9302 2.9605 2.9288 2.9188 2.5446 1.881 8.50%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 3.85 2.83 3.88 4.37 4.90 7.39 3.65 -
P/RPS 0.38 0.34 0.45 0.51 0.57 0.84 0.49 -4.14%
P/EPS 4.62 9.86 6.27 9.20 4.49 6.58 4.03 2.30%
EY 21.63 10.15 15.95 10.87 22.29 15.21 24.83 -2.27%
DY 5.67 2.12 1.55 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.48 0.65 0.74 0.84 1.45 0.97 -7.43%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 25/02/20 27/02/19 26/02/18 21/02/17 23/02/16 12/02/15 -
Price 4.19 2.77 3.87 4.05 5.67 6.83 5.01 -
P/RPS 0.42 0.33 0.45 0.48 0.66 0.77 0.67 -7.48%
P/EPS 5.03 9.65 6.25 8.52 5.19 6.08 5.53 -1.56%
EY 19.88 10.37 15.99 11.73 19.26 16.45 18.09 1.58%
DY 5.21 2.17 1.55 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.47 0.65 0.69 0.97 1.34 1.33 -10.78%

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