[RKI] YoY TTM 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- -38.36%
YoY- -45.13%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 760,047 714,843 757,890 784,883 756,025 774,518 654,353 2.52%
PBT 52,674 13,185 27,735 56,236 89,821 102,044 73,028 -5.29%
Tax -10,077 -10,138 -8,691 -17,169 -18,646 -13,249 -6,527 7.49%
NP 42,597 3,047 19,044 39,067 71,175 88,795 66,501 -7.14%
-
NP to SH 42,597 3,047 19,044 39,067 71,199 88,382 65,479 -6.90%
-
Tax Rate 19.13% 76.89% 31.34% 30.53% 20.76% 12.98% 8.94% -
Total Cost 717,450 711,796 738,846 745,816 684,850 685,723 587,852 3.37%
-
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 13,269 5,786 8,740 - - - - -
Div Payout % 31.15% 189.91% 45.90% - - - - -
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 5.60% 0.43% 2.51% 4.98% 9.41% 11.46% 10.16% -
ROE 7.12% 0.53% 3.30% 6.85% 12.52% 17.83% 17.87% -
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 797.95 745.05 781.80 807.43 777.74 796.77 673.15 2.87%
EPS 44.72 3.18 19.64 40.19 73.24 90.92 67.36 -6.59%
DPS 13.92 6.00 9.00 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 390.11 366.91 389.00 402.86 388.04 397.54 335.86 2.52%
EPS 21.86 1.56 9.77 20.05 36.54 45.36 33.61 -6.91%
DPS 6.81 2.97 4.49 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 0.48 0.38 0.50 0.54 0.63 0.93 0.54 -1.94%
P/EPS 8.61 89.11 19.75 10.87 6.69 8.13 5.42 8.01%
EY 11.62 1.12 5.06 9.20 14.95 12.30 18.45 -7.40%
DY 3.62 2.12 2.32 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 0.53 0.37 0.50 0.50 0.73 0.86 0.74 -5.40%
P/EPS 9.37 87.22 19.70 10.08 7.74 7.51 7.44 3.91%
EY 10.67 1.15 5.08 9.92 12.92 13.31 13.45 -3.78%
DY 3.32 2.17 2.33 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