[RKI] YoY 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- -50.15%
YoY- -75.99%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
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 244,284 209,251 204,484 196,839 209,365 211,366 189,077 4.35%
PBT 30,274 9,350 21,005 9,450 35,075 30,192 29,450 0.46%
Tax -3,704 -2,145 -4,139 -1,768 -3,078 -3,617 -1,947 11.30%
NP 26,570 7,205 16,866 7,682 31,997 26,575 27,503 -0.57%
-
NP to SH 26,570 7,205 16,866 7,682 31,997 26,472 27,398 -0.50%
-
Tax Rate 12.23% 22.94% 19.70% 18.71% 8.78% 11.98% 6.61% -
Total Cost 217,714 202,046 187,618 189,157 177,368 184,791 161,574 5.09%
-
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 4,762 2,878 2,908 - - - - -
Div Payout % 17.92% 39.95% 17.24% - - - - -
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 10.88% 3.44% 8.25% 3.90% 15.28% 12.57% 14.55% -
ROE 4.44% 1.26% 2.92% 1.35% 5.63% 5.34% 7.48% -
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 256.47 218.09 210.94 202.49 215.38 217.44 194.51 4.71%
EPS 27.90 7.51 17.40 7.90 32.92 27.23 28.19 -0.17%
DPS 5.00 3.00 3.00 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 125.38 107.40 104.96 101.03 107.46 108.49 97.05 4.35%
EPS 13.64 3.70 8.66 3.94 16.42 13.59 14.06 -0.50%
DPS 2.44 1.48 1.49 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 1.50 1.30 1.84 2.16 2.28 3.40 1.88 -3.69%
P/EPS 13.80 37.69 22.30 55.30 14.89 27.14 12.95 1.06%
EY 7.25 2.65 4.48 1.81 6.72 3.69 7.72 -1.04%
DY 1.30 1.06 0.77 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 1.63 1.27 1.83 2.00 2.63 3.14 2.58 -7.36%
P/EPS 15.02 36.89 22.24 51.25 17.23 25.08 17.78 -2.76%
EY 6.66 2.71 4.50 1.95 5.81 3.99 5.63 2.83%
DY 1.19 1.08 0.78 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