[RHONEMA] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[RHONEMA] RHONE MA HOLDINGS BERHAD
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 6.99%
YoY- 2.3%
Quarter Report
Latest QR
Upcoming QR
RHONEMA's Result
RHONEMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 146,683 139,570 129,154 135,548 119,060 117,558 117,522 15.84%
PBT 11,624 9,393 8,212 12,940 11,315 10,785 10,904 4.33%
Tax -3,171 -2,600 -2,578 -3,700 -2,679 -2,257 -2,148 29.49%
NP 8,453 6,793 5,634 9,240 8,636 8,528 8,756 -2.31%
-
NP to SH 7,372 6,201 5,634 9,240 8,636 8,528 8,756 -10.79%
-
Tax Rate 27.28% 27.68% 31.39% 28.59% 23.68% 20.93% 19.70% -
Total Cost 138,230 132,777 123,520 126,308 110,424 109,030 108,766 17.24%
-
Net Worth 124,533 120,516 119,500 109,560 107,733 105,907 105,907 11.35%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 2,008 - - - 5,478 - - -
Div Payout % 27.25% - - - 63.43% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 124,533 120,516 119,500 109,560 107,733 105,907 105,907 11.35%
NOSH 200,860 200,860 200,860 182,600 182,600 182,600 182,600 6.52%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 5.76% 4.87% 4.36% 6.82% 7.25% 7.25% 7.45% -
ROE 5.92% 5.15% 4.71% 8.43% 8.02% 8.05% 8.27% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 73.03 69.49 65.93 74.23 65.20 64.38 64.36 8.74%
EPS 3.78 3.21 2.98 5.04 4.74 4.68 4.82 -14.89%
DPS 1.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.62 0.60 0.61 0.60 0.59 0.58 0.58 4.52%
Adjusted Per Share Value based on latest NOSH - 182,600
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 66.30 63.09 58.38 61.27 53.82 53.14 53.12 15.84%
EPS 3.33 2.80 2.55 4.18 3.90 3.85 3.96 -10.86%
DPS 0.91 0.00 0.00 0.00 2.48 0.00 0.00 -
NAPS 0.5629 0.5448 0.5402 0.4952 0.487 0.4787 0.4787 11.35%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.805 0.615 0.65 0.635 0.665 0.70 0.75 -
P/RPS 1.10 0.89 0.99 0.86 1.02 1.09 1.17 -4.01%
P/EPS 21.93 19.92 22.60 12.55 14.06 14.99 15.64 25.14%
EY 4.56 5.02 4.42 7.97 7.11 6.67 6.39 -20.06%
DY 1.24 0.00 0.00 0.00 4.51 0.00 0.00 -
P/NAPS 1.30 1.03 1.07 1.06 1.13 1.21 1.29 0.51%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 17/11/20 18/08/20 20/05/20 25/02/20 20/11/19 19/08/19 -
Price 0.74 0.605 0.615 0.61 0.67 0.675 0.75 -
P/RPS 1.01 0.87 0.93 0.82 1.03 1.05 1.17 -9.29%
P/EPS 20.16 19.60 21.38 12.05 14.17 14.45 15.64 18.35%
EY 4.96 5.10 4.68 8.30 7.06 6.92 6.39 -15.47%
DY 1.35 0.00 0.00 0.00 4.48 0.00 0.00 -
P/NAPS 1.19 1.01 1.01 1.02 1.14 1.16 1.29 -5.21%

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