[RHONEMA] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[RHONEMA] RHONE MA HOLDINGS BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 63.84%
YoY- 671.94%
Quarter Report
Latest QR
Upcoming QR
RHONEMA's Result
RHONEMA's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 140,807 144,650 148,458 137,488 132,570 124,216 91,090 33.65%
PBT 14,429 15,282 16,976 17,062 11,943 12,192 7,879 49.62%
Tax -3,067 -2,720 -3,177 -3,144 -3,448 -3,428 -2,558 12.84%
NP 11,362 12,562 13,799 13,918 8,495 8,764 5,321 65.74%
-
NP to SH 11,362 12,562 13,799 13,918 8,495 8,630 5,187 68.58%
-
Tax Rate 21.26% 17.80% 18.71% 18.43% 28.87% 28.12% 32.47% -
Total Cost 129,445 132,088 134,659 123,570 124,075 115,452 85,769 31.54%
-
Net Worth 101,260 104,579 101,260 102,920 99,600 97,939 94,619 4.62%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - 3,320 3,320 - -
Div Payout % - - - - 39.08% 38.47% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 101,260 104,579 101,260 102,920 99,600 97,939 94,619 4.62%
NOSH 166,000 166,000 166,000 166,000 166,000 166,000 166,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.07% 8.68% 9.29% 10.12% 6.41% 7.06% 5.84% -
ROE 11.22% 12.01% 13.63% 13.52% 8.53% 8.81% 5.48% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 84.82 87.14 89.43 82.82 79.86 74.83 54.87 33.65%
EPS 6.84 7.57 8.31 8.38 5.12 5.20 3.12 68.67%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 0.61 0.63 0.61 0.62 0.60 0.59 0.57 4.62%
Adjusted Per Share Value based on latest NOSH - 166,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 63.65 65.39 67.11 62.15 59.93 56.15 41.18 33.64%
EPS 5.14 5.68 6.24 6.29 3.84 3.90 2.34 68.89%
DPS 0.00 0.00 0.00 0.00 1.50 1.50 0.00 -
NAPS 0.4577 0.4727 0.4577 0.4652 0.4502 0.4427 0.4277 4.61%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.80 0.88 0.85 0.965 1.10 1.29 1.01 -
P/RPS 0.94 1.01 0.95 1.17 1.38 1.72 1.84 -36.06%
P/EPS 11.69 11.63 10.23 11.51 21.49 24.81 32.32 -49.20%
EY 8.56 8.60 9.78 8.69 4.65 4.03 3.09 97.12%
DY 0.00 0.00 0.00 0.00 1.82 1.55 0.00 -
P/NAPS 1.31 1.40 1.39 1.56 1.83 2.19 1.77 -18.16%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 21/08/18 22/05/18 26/02/18 21/11/17 22/08/17 - -
Price 0.79 0.835 0.875 0.90 0.95 1.16 0.00 -
P/RPS 0.93 0.96 0.98 1.09 1.19 1.55 0.00 -
P/EPS 11.54 11.03 10.53 10.73 18.56 22.31 0.00 -
EY 8.66 9.06 9.50 9.32 5.39 4.48 0.00 -
DY 0.00 0.00 0.00 0.00 2.11 1.72 0.00 -
P/NAPS 1.30 1.33 1.43 1.45 1.58 1.97 0.00 -

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