[RHONEMA] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[RHONEMA] RHONE MA HOLDINGS BERHAD
Announcement Date
17-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -69.33%
YoY- 14.63%
Quarter Report
Latest QR
Upcoming QR
RHONEMA's Result
RHONEMA's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 198,152 144,433 93,051 46,221 169,505 120,409 76,567 88.17%
PBT 19,048 14,527 9,351 4,847 17,605 12,014 7,177 91.35%
Tax -4,411 -3,723 -2,517 -1,317 -5,086 -3,007 -1,757 84.40%
NP 14,637 10,804 6,834 3,530 12,519 9,007 5,420 93.57%
-
NP to SH 12,738 9,679 6,475 3,456 11,268 8,131 4,968 87.01%
-
Tax Rate 23.16% 25.63% 26.92% 27.17% 28.89% 25.03% 24.48% -
Total Cost 183,515 133,629 86,217 42,691 156,986 111,402 71,147 87.75%
-
Net Worth 152,645 152,645 150,425 137,865 130,558 130,558 128,550 12.09%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 2,212 - - - 4,017 - - -
Div Payout % 17.37% - - - 35.65% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 152,645 152,645 150,425 137,865 130,558 130,558 128,550 12.09%
NOSH 221,226 221,226 221,226 220,946 200,860 200,860 200,860 6.63%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 7.39% 7.48% 7.34% 7.64% 7.39% 7.48% 7.08% -
ROE 8.34% 6.34% 4.30% 2.51% 8.63% 6.23% 3.86% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 89.57 65.29 42.06 22.46 84.39 59.95 38.12 76.46%
EPS 5.86 4.48 3.03 1.68 5.61 4.05 2.47 77.60%
DPS 1.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.69 0.69 0.68 0.67 0.65 0.65 0.64 5.12%
Adjusted Per Share Value based on latest NOSH - 220,946
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 89.57 65.29 42.06 20.89 76.62 54.43 34.61 88.17%
EPS 5.86 4.48 2.93 1.56 5.09 3.68 2.25 88.96%
DPS 1.00 0.00 0.00 0.00 1.82 0.00 0.00 -
NAPS 0.69 0.69 0.68 0.6232 0.5902 0.5902 0.5811 12.09%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.68 0.68 0.705 0.725 0.74 0.69 0.67 -
P/RPS 0.76 1.04 1.68 3.23 0.88 1.15 1.76 -42.78%
P/EPS 11.81 15.54 24.09 43.17 13.19 17.05 27.09 -42.41%
EY 8.47 6.43 4.15 2.32 7.58 5.87 3.69 73.74%
DY 1.47 0.00 0.00 0.00 2.70 0.00 0.00 -
P/NAPS 0.99 0.99 1.04 1.08 1.14 1.06 1.05 -3.83%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 15/11/22 16/08/22 17/05/22 22/02/22 16/11/21 19/08/21 -
Price 0.71 0.68 0.69 0.725 0.75 0.69 0.70 -
P/RPS 0.79 1.04 1.64 3.23 0.89 1.15 1.84 -42.99%
P/EPS 12.33 15.54 23.57 43.17 13.37 17.05 28.30 -42.44%
EY 8.11 6.43 4.24 2.32 7.48 5.87 3.53 73.84%
DY 1.41 0.00 0.00 0.00 2.67 0.00 0.00 -
P/NAPS 1.03 0.99 1.01 1.08 1.15 1.06 1.09 -3.69%

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