[RHONEMA] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[RHONEMA] RHONE MA HOLDINGS BERHAD
Announcement Date
18-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 10.8%
YoY- 30.52%
Quarter Report
Latest QR
Upcoming QR
RHONEMA's Result
RHONEMA's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 49,096 43,842 38,832 37,735 42,005 40,101 30,690 36.66%
PBT 5,591 4,837 3,036 4,141 4,579 2,939 871 244.22%
Tax -2,079 -1,250 -733 -1,024 -1,221 -661 -364 218.51%
NP 3,512 3,587 2,303 3,117 3,358 2,278 507 262.10%
-
NP to SH 3,137 3,163 1,953 3,015 2,721 1,834 507 235.91%
-
Tax Rate 37.18% 25.84% 24.14% 24.73% 26.67% 22.49% 41.79% -
Total Cost 45,584 40,255 36,529 34,618 38,647 37,823 30,183 31.53%
-
Net Worth 130,558 130,558 128,550 126,541 124,533 120,516 119,500 6.06%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 2,008 - - - - - - -
Div Payout % 64.03% - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 130,558 130,558 128,550 126,541 124,533 120,516 119,500 6.06%
NOSH 200,860 200,860 200,860 200,860 200,860 200,860 200,860 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 7.15% 8.18% 5.93% 8.26% 7.99% 5.68% 1.65% -
ROE 2.40% 2.42% 1.52% 2.38% 2.18% 1.52% 0.42% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 24.44 21.83 19.33 18.79 20.91 19.96 15.67 34.38%
EPS 1.56 1.57 0.97 1.50 1.35 0.91 0.26 229.11%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.64 0.63 0.62 0.60 0.61 4.31%
Adjusted Per Share Value based on latest NOSH - 200,860
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 22.19 19.82 17.55 17.06 18.99 18.13 13.87 36.67%
EPS 1.42 1.43 0.88 1.36 1.23 0.83 0.23 235.42%
DPS 0.91 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5902 0.5902 0.5811 0.572 0.5629 0.5448 0.5402 6.06%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.74 0.69 0.67 0.73 0.805 0.615 0.65 -
P/RPS 3.03 3.16 3.47 3.89 3.85 3.08 4.15 -18.87%
P/EPS 47.38 43.82 68.91 48.63 59.42 67.35 251.16 -67.00%
EY 2.11 2.28 1.45 2.06 1.68 1.48 0.40 202.11%
DY 1.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.06 1.05 1.16 1.30 1.03 1.07 4.30%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 16/11/21 19/08/21 18/05/21 23/02/21 17/11/20 18/08/20 -
Price 0.75 0.69 0.70 0.69 0.74 0.605 0.615 -
P/RPS 3.07 3.16 3.62 3.67 3.54 3.03 3.93 -15.14%
P/EPS 48.02 43.82 71.99 45.97 54.63 66.26 237.63 -65.46%
EY 2.08 2.28 1.39 2.18 1.83 1.51 0.42 189.69%
DY 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.06 1.09 1.10 1.19 1.01 1.01 9.01%

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