[RHONEMA] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[RHONEMA] RHONE MA HOLDINGS BERHAD
Announcement Date
16-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 63.67%
YoY- 74.82%
Quarter Report
Latest QR
Upcoming QR
RHONEMA's Result
RHONEMA's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 93,051 46,221 169,505 120,409 76,567 37,735 146,683 -26.23%
PBT 9,351 4,847 17,605 12,014 7,177 4,141 11,624 -13.53%
Tax -2,517 -1,317 -5,086 -3,007 -1,757 -1,024 -3,171 -14.30%
NP 6,834 3,530 12,519 9,007 5,420 3,117 8,453 -13.24%
-
NP to SH 6,475 3,456 11,268 8,131 4,968 3,015 7,372 -8.30%
-
Tax Rate 26.92% 27.17% 28.89% 25.03% 24.48% 24.73% 27.28% -
Total Cost 86,217 42,691 156,986 111,402 71,147 34,618 138,230 -27.06%
-
Net Worth 150,425 137,865 130,558 130,558 128,550 126,541 124,533 13.45%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 4,017 - - - 2,008 -
Div Payout % - - 35.65% - - - 27.25% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 150,425 137,865 130,558 130,558 128,550 126,541 124,533 13.45%
NOSH 221,226 220,946 200,860 200,860 200,860 200,860 200,860 6.66%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.34% 7.64% 7.39% 7.48% 7.08% 8.26% 5.76% -
ROE 4.30% 2.51% 8.63% 6.23% 3.86% 2.38% 5.92% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 42.06 22.46 84.39 59.95 38.12 18.79 73.03 -30.84%
EPS 3.03 1.68 5.61 4.05 2.47 1.50 3.78 -13.74%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.00 -
NAPS 0.68 0.67 0.65 0.65 0.64 0.63 0.62 6.36%
Adjusted Per Share Value based on latest NOSH - 200,860
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 42.06 20.89 76.62 54.43 34.61 17.06 66.30 -26.23%
EPS 2.93 1.56 5.09 3.68 2.25 1.36 3.33 -8.19%
DPS 0.00 0.00 1.82 0.00 0.00 0.00 0.91 -
NAPS 0.68 0.6232 0.5902 0.5902 0.5811 0.572 0.5629 13.46%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.705 0.725 0.74 0.69 0.67 0.73 0.805 -
P/RPS 1.68 3.23 0.88 1.15 1.76 3.89 1.10 32.72%
P/EPS 24.09 43.17 13.19 17.05 27.09 48.63 21.93 6.48%
EY 4.15 2.32 7.58 5.87 3.69 2.06 4.56 -6.10%
DY 0.00 0.00 2.70 0.00 0.00 0.00 1.24 -
P/NAPS 1.04 1.08 1.14 1.06 1.05 1.16 1.30 -13.85%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 16/08/22 17/05/22 22/02/22 16/11/21 19/08/21 18/05/21 23/02/21 -
Price 0.69 0.725 0.75 0.69 0.70 0.69 0.74 -
P/RPS 1.64 3.23 0.89 1.15 1.84 3.67 1.01 38.27%
P/EPS 23.57 43.17 13.37 17.05 28.30 45.97 20.16 11.01%
EY 4.24 2.32 7.48 5.87 3.53 2.18 4.96 -9.95%
DY 0.00 0.00 2.67 0.00 0.00 0.00 1.35 -
P/NAPS 1.01 1.08 1.15 1.06 1.09 1.10 1.19 -10.38%

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