[RHONEMA] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[RHONEMA] RHONE MA HOLDINGS BERHAD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 0.92%
YoY- -6.1%
Quarter Report
Latest QR
Upcoming QR
RHONEMA's Result
RHONEMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 142,518 167,764 137,488 135,048 128,194 123,884 119,195 12.68%
PBT 13,508 16,540 17,062 17,236 17,068 16,884 13,220 1.45%
Tax -2,566 -3,480 -3,144 -3,456 -3,414 -3,348 -3,837 -23.58%
NP 10,942 13,060 13,918 13,780 13,654 13,536 9,383 10.82%
-
NP to SH 10,942 13,060 13,918 13,780 13,654 13,536 9,166 12.56%
-
Tax Rate 19.00% 21.04% 18.43% 20.05% 20.00% 19.83% 29.02% -
Total Cost 131,576 154,704 123,570 121,268 114,540 110,348 109,812 12.84%
-
Net Worth 104,579 101,260 102,920 99,600 97,939 94,619 94,619 6.91%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - 3,320 -
Div Payout % - - - - - - 36.22% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 104,579 101,260 102,920 99,600 97,939 94,619 94,619 6.91%
NOSH 166,000 166,000 166,000 166,000 166,000 166,000 166,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 7.68% 7.78% 10.12% 10.20% 10.65% 10.93% 7.87% -
ROE 10.46% 12.90% 13.52% 13.84% 13.94% 14.31% 9.69% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 85.85 101.06 82.82 81.35 77.23 74.63 71.80 12.69%
EPS 6.60 7.88 8.38 8.31 8.22 8.16 5.52 12.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.63 0.61 0.62 0.60 0.59 0.57 0.57 6.91%
Adjusted Per Share Value based on latest NOSH - 166,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 64.42 75.83 62.15 61.05 57.95 56.00 53.88 12.68%
EPS 4.95 5.90 6.29 6.23 6.17 6.12 4.14 12.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.4727 0.4577 0.4652 0.4502 0.4427 0.4277 0.4277 6.91%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.88 0.85 0.965 1.10 1.29 1.01 0.985 -
P/RPS 1.02 0.84 1.17 1.35 1.67 1.35 1.37 -17.89%
P/EPS 13.35 10.80 11.51 13.25 15.68 12.39 17.84 -17.61%
EY 7.49 9.26 8.69 7.55 6.38 8.07 5.61 21.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.03 -
P/NAPS 1.40 1.39 1.56 1.83 2.19 1.77 1.73 -13.19%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 22/05/18 26/02/18 21/11/17 22/08/17 29/05/17 21/02/17 -
Price 0.835 0.875 0.90 0.95 1.16 1.28 0.975 -
P/RPS 0.97 0.87 1.09 1.17 1.50 1.72 1.36 -20.22%
P/EPS 12.67 11.12 10.73 11.44 14.10 15.70 17.66 -19.90%
EY 7.89 8.99 9.32 8.74 7.09 6.37 5.66 24.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.05 -
P/NAPS 1.33 1.43 1.45 1.58 1.97 2.25 1.71 -15.46%

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