[RKI] YoY Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -13.9%
YoY- 212.68%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 522,056 691,268 688,173 927,893 728,238 760,950 770,818 -6.28%
PBT 23,100 26,161 31,512 82,064 27,685 45,834 36,508 -7.33%
Tax -4,937 -8,818 -7,417 -13,765 -5,842 -8,596 -2,520 11.84%
NP 18,162 17,342 24,094 68,298 21,842 37,238 33,988 -9.90%
-
NP to SH 19,726 17,844 24,094 68,298 21,842 37,238 33,988 -8.66%
-
Tax Rate 21.37% 33.71% 23.54% 16.77% 21.10% 18.75% 6.90% -
Total Cost 503,893 673,925 664,078 859,594 706,396 723,712 736,830 -6.13%
-
Net Worth 698,431 659,998 625,678 322,306 584,004 571,948 550,194 4.05%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 2,593 2,588 2,590 14,757 3,829 3,877 - -
Div Payout % 13.15% 14.50% 10.75% 21.61% 17.53% 10.41% - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 698,431 659,998 625,678 322,306 584,004 571,948 550,194 4.05%
NOSH 195,072 194,362 194,362 194,362 97,207 97,207 97,207 12.29%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 3.48% 2.51% 3.50% 7.36% 3.00% 4.89% 4.41% -
ROE 2.82% 2.70% 3.85% 21.19% 3.74% 6.51% 6.18% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 268.34 356.11 354.16 915.49 760.65 784.97 792.96 -16.50%
EPS 10.13 9.19 12.40 67.39 22.81 38.41 34.96 -18.63%
DPS 1.33 1.33 1.33 14.56 4.00 4.00 0.00 -
NAPS 3.59 3.40 3.22 3.18 6.10 5.90 5.66 -7.30%
Adjusted Per Share Value based on latest NOSH - 194,362
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 267.96 354.81 353.22 476.26 373.78 390.57 395.64 -6.28%
EPS 10.13 9.16 12.37 35.06 11.21 19.11 17.45 -8.65%
DPS 1.33 1.33 1.33 7.57 1.97 1.99 0.00 -
NAPS 3.5848 3.3876 3.2114 1.6543 2.9975 2.9356 2.824 4.05%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.31 1.35 1.52 2.00 1.88 3.99 3.55 -
P/RPS 0.49 0.38 0.43 0.22 0.25 0.51 0.45 1.42%
P/EPS 12.92 14.69 12.26 2.97 8.24 10.39 10.15 4.09%
EY 7.74 6.81 8.16 33.69 12.14 9.63 9.85 -3.93%
DY 1.02 0.99 0.88 7.28 2.13 1.00 0.00 -
P/NAPS 0.36 0.40 0.47 0.63 0.31 0.68 0.63 -8.89%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 25/05/23 23/05/22 27/05/21 25/06/20 28/05/19 21/05/18 -
Price 1.38 1.40 1.47 1.91 2.00 3.89 3.61 -
P/RPS 0.51 0.39 0.42 0.21 0.26 0.50 0.46 1.73%
P/EPS 13.61 15.23 11.85 2.83 8.77 10.13 10.32 4.71%
EY 7.35 6.57 8.44 35.28 11.41 9.88 9.69 -4.49%
DY 0.97 0.95 0.91 7.62 2.00 1.03 0.00 -
P/NAPS 0.38 0.41 0.46 0.60 0.33 0.66 0.64 -8.31%

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