[RHONEMA] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[RHONEMA] RHONE MA HOLDINGS BERHAD
Announcement Date
19-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -17.61%
YoY- 76.36%
Quarter Report
Latest QR
Upcoming QR
RHONEMA's Result
RHONEMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 184,884 169,505 160,545 153,134 150,940 146,683 139,570 20.63%
PBT 19,388 17,605 16,018 14,354 16,564 11,624 9,393 62.18%
Tax -5,268 -5,086 -4,009 -3,514 -4,096 -3,171 -2,600 60.18%
NP 14,120 12,519 12,009 10,840 12,468 8,453 6,793 62.94%
-
NP to SH 13,824 11,268 10,841 9,936 12,060 7,372 6,201 70.73%
-
Tax Rate 27.17% 28.89% 25.03% 24.48% 24.73% 27.28% 27.68% -
Total Cost 170,764 156,986 148,536 142,294 138,472 138,230 132,777 18.28%
-
Net Worth 137,865 130,558 130,558 128,550 126,541 124,533 120,516 9.38%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 4,017 - - - 2,008 - -
Div Payout % - 35.65% - - - 27.25% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 137,865 130,558 130,558 128,550 126,541 124,533 120,516 9.38%
NOSH 220,946 200,860 200,860 200,860 200,860 200,860 200,860 6.56%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 7.64% 7.39% 7.48% 7.08% 8.26% 5.76% 4.87% -
ROE 10.03% 8.63% 8.30% 7.73% 9.53% 5.92% 5.15% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 89.85 84.39 79.93 76.24 75.15 73.03 69.49 18.70%
EPS 6.72 5.61 5.40 4.94 6.00 3.78 3.21 63.72%
DPS 0.00 2.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.67 0.65 0.65 0.64 0.63 0.62 0.60 7.64%
Adjusted Per Share Value based on latest NOSH - 200,860
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 83.57 76.62 72.57 69.22 68.23 66.30 63.09 20.63%
EPS 6.25 5.09 4.90 4.49 5.45 3.33 2.80 70.88%
DPS 0.00 1.82 0.00 0.00 0.00 0.91 0.00 -
NAPS 0.6232 0.5902 0.5902 0.5811 0.572 0.5629 0.5448 9.38%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.725 0.74 0.69 0.67 0.73 0.805 0.615 -
P/RPS 0.81 0.88 0.86 0.88 0.97 1.10 0.89 -6.09%
P/EPS 10.79 13.19 12.78 13.54 12.16 21.93 19.92 -33.57%
EY 9.27 7.58 7.82 7.38 8.22 4.56 5.02 50.57%
DY 0.00 2.70 0.00 0.00 0.00 1.24 0.00 -
P/NAPS 1.08 1.14 1.06 1.05 1.16 1.30 1.03 3.21%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 17/05/22 22/02/22 16/11/21 19/08/21 18/05/21 23/02/21 17/11/20 -
Price 0.725 0.75 0.69 0.70 0.69 0.74 0.605 -
P/RPS 0.81 0.89 0.86 0.92 0.92 1.01 0.87 -4.65%
P/EPS 10.79 13.37 12.78 14.15 11.49 20.16 19.60 -32.85%
EY 9.27 7.48 7.82 7.07 8.70 4.96 5.10 48.99%
DY 0.00 2.67 0.00 0.00 0.00 1.35 0.00 -
P/NAPS 1.08 1.15 1.06 1.09 1.10 1.19 1.01 4.57%

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