[RKI] YoY Cumulative Quarter Result on 31-Dec-2019 [#2]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 109.68%
YoY- -54.08%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 420,540 321,351 479,260 403,953 418,678 413,617 414,768 0.23%
PBT 28,402 10,427 47,025 17,254 36,098 27,024 59,135 -11.50%
Tax -6,741 -3,197 -7,362 -3,480 -6,103 -3,932 -6,045 1.83%
NP 21,661 7,230 39,663 13,774 29,995 23,092 53,090 -13.87%
-
NP to SH 21,661 7,230 39,663 13,774 29,995 23,092 53,090 -13.87%
-
Tax Rate 23.73% 30.66% 15.66% 20.17% 16.91% 14.55% 10.22% -
Total Cost 398,879 314,121 439,597 390,179 388,683 390,525 361,678 1.64%
-
Net Worth 675,297 617,905 598,170 570,879 576,799 570,608 568,663 2.90%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 1,940 1,943 10,401 2,878 2,908 - - -
Div Payout % 8.96% 26.88% 26.22% 20.90% 9.70% - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 675,297 617,905 598,170 570,879 576,799 570,608 568,663 2.90%
NOSH 194,362 194,362 97,207 97,207 97,207 97,207 97,207 12.23%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 5.15% 2.25% 8.28% 3.41% 7.16% 5.58% 12.80% -
ROE 3.21% 1.17% 6.63% 2.41% 5.20% 4.05% 9.34% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 216.72 165.38 503.16 421.02 431.89 425.50 426.68 -10.67%
EPS 11.16 3.72 41.64 14.36 30.94 23.76 54.62 -23.24%
DPS 1.00 1.00 10.92 3.00 3.00 0.00 0.00 -
NAPS 3.48 3.18 6.28 5.95 5.95 5.87 5.85 -8.28%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 215.85 164.94 245.99 207.34 214.89 212.30 212.89 0.23%
EPS 11.12 3.71 20.36 7.07 15.40 11.85 27.25 -13.87%
DPS 1.00 1.00 5.34 1.48 1.49 0.00 0.00 -
NAPS 3.4661 3.1715 3.0702 2.9302 2.9605 2.9288 2.9188 2.90%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.36 1.65 3.85 2.83 3.88 4.37 4.90 -
P/RPS 0.63 1.00 0.77 0.67 0.90 1.03 1.15 -9.53%
P/EPS 12.18 44.34 9.25 19.71 12.54 18.40 8.97 5.22%
EY 8.21 2.26 10.82 5.07 7.97 5.44 11.15 -4.97%
DY 0.74 0.61 2.84 1.06 0.77 0.00 0.00 -
P/NAPS 0.39 0.52 0.61 0.48 0.65 0.74 0.84 -11.99%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 24/02/22 26/02/21 25/02/20 27/02/19 26/02/18 21/02/17 -
Price 1.32 1.59 4.19 2.77 3.87 4.05 5.67 -
P/RPS 0.61 0.96 0.83 0.66 0.90 0.95 1.33 -12.17%
P/EPS 11.83 42.73 10.06 19.30 12.51 17.05 10.38 2.20%
EY 8.46 2.34 9.94 5.18 8.00 5.87 9.63 -2.13%
DY 0.76 0.63 2.61 1.08 0.78 0.00 0.00 -
P/NAPS 0.38 0.50 0.67 0.47 0.65 0.69 0.97 -14.45%

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