[RKI] YoY Annualized Quarter 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- 51.47%
YoY- 187.96%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 553,530 841,080 642,702 958,520 807,906 837,356 827,234 -6.47%
PBT 32,668 56,804 20,854 94,050 34,508 72,196 54,048 -8.04%
Tax -5,906 -13,482 -6,394 -14,724 -6,960 -12,206 -7,864 -4.65%
NP 26,762 43,322 14,460 79,326 27,548 59,990 46,184 -8.68%
-
NP to SH 28,272 43,322 14,460 79,326 27,548 59,990 46,184 -7.85%
-
Tax Rate 18.08% 23.73% 30.66% 15.66% 20.17% 16.91% 14.55% -
Total Cost 526,768 797,758 628,242 879,194 780,358 777,366 781,050 -6.35%
-
Net Worth 693,811 675,297 617,905 598,170 570,879 576,799 570,608 3.31%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 3,886 3,881 3,886 20,802 5,756 5,816 - -
Div Payout % 13.75% 8.96% 26.88% 26.22% 20.90% 9.70% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 693,811 675,297 617,905 598,170 570,879 576,799 570,608 3.31%
NOSH 195,072 194,362 194,362 97,207 97,207 97,207 97,207 12.30%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 4.83% 5.15% 2.25% 8.28% 3.41% 7.16% 5.58% -
ROE 4.07% 6.42% 2.34% 13.26% 4.83% 10.40% 8.09% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 284.82 433.43 330.76 1,006.32 842.04 863.78 851.00 -16.66%
EPS 14.54 22.32 7.44 83.28 28.72 61.88 47.52 -17.90%
DPS 2.00 2.00 2.00 21.84 6.00 6.00 0.00 -
NAPS 3.57 3.48 3.18 6.28 5.95 5.95 5.87 -7.95%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 284.11 431.70 329.88 491.98 414.67 429.79 424.59 -6.47%
EPS 14.51 22.24 7.42 40.72 14.14 30.79 23.70 -7.84%
DPS 2.00 1.99 1.99 10.68 2.95 2.99 0.00 -
NAPS 3.5611 3.4661 3.1715 3.0702 2.9302 2.9605 2.9288 3.31%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.23 1.36 1.65 3.85 2.83 3.88 4.37 -
P/RPS 0.43 0.31 0.50 0.38 0.34 0.45 0.51 -2.80%
P/EPS 8.46 6.09 22.17 4.62 9.86 6.27 9.20 -1.38%
EY 11.83 16.42 4.51 21.63 10.15 15.95 10.87 1.41%
DY 1.63 1.47 1.21 5.67 2.12 1.55 0.00 -
P/NAPS 0.34 0.39 0.52 0.61 0.48 0.65 0.74 -12.15%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 21/02/24 23/02/23 24/02/22 26/02/21 25/02/20 27/02/19 26/02/18 -
Price 1.30 1.32 1.59 4.19 2.77 3.87 4.05 -
P/RPS 0.46 0.30 0.48 0.42 0.33 0.45 0.48 -0.70%
P/EPS 8.94 5.91 21.37 5.03 9.65 6.25 8.52 0.80%
EY 11.19 16.91 4.68 19.88 10.37 15.99 11.73 -0.78%
DY 1.54 1.52 1.26 5.21 2.17 1.55 0.00 -
P/NAPS 0.36 0.38 0.50 0.67 0.47 0.65 0.69 -10.27%

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