[RHONEMA] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[RHONEMA] RHONE MA HOLDINGS BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 6.98%
YoY- -14.64%
Quarter Report
Latest QR
Upcoming QR
RHONEMA's Result
RHONEMA's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 162,414 158,673 150,531 146,683 135,569 124,876 123,558 19.97%
PBT 16,593 14,695 12,530 11,624 10,271 9,969 11,749 25.85%
Tax -4,228 -3,639 -3,270 -3,171 -2,936 -2,894 -3,061 24.00%
NP 12,365 11,056 9,260 8,453 7,335 7,075 8,688 26.49%
-
NP to SH 10,852 9,523 8,077 7,372 6,891 7,075 8,688 15.96%
-
Tax Rate 25.48% 24.76% 26.10% 27.28% 28.59% 29.03% 26.05% -
Total Cost 150,049 147,617 141,271 138,230 128,234 117,801 114,870 19.47%
-
Net Worth 130,558 128,550 126,541 124,533 120,516 119,500 109,560 12.38%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 130,558 128,550 126,541 124,533 120,516 119,500 109,560 12.38%
NOSH 200,860 200,860 200,860 200,860 200,860 200,860 182,600 6.55%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 7.61% 6.97% 6.15% 5.76% 5.41% 5.67% 7.03% -
ROE 8.31% 7.41% 6.38% 5.92% 5.72% 5.92% 7.93% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 80.86 79.00 74.94 73.03 67.49 63.74 67.67 12.59%
EPS 5.40 4.74 4.02 3.67 3.43 3.61 4.76 8.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.64 0.63 0.62 0.60 0.61 0.60 5.47%
Adjusted Per Share Value based on latest NOSH - 200,860
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 73.42 71.72 68.04 66.30 61.28 56.45 55.85 19.98%
EPS 4.91 4.30 3.65 3.33 3.11 3.20 3.93 15.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5902 0.5811 0.572 0.5629 0.5448 0.5402 0.4952 12.39%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.69 0.67 0.73 0.805 0.615 0.65 0.635 -
P/RPS 0.85 0.85 0.97 1.10 0.91 1.02 0.94 -6.48%
P/EPS 12.77 14.13 18.15 21.93 17.93 18.00 13.35 -2.91%
EY 7.83 7.08 5.51 4.56 5.58 5.56 7.49 3.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.05 1.16 1.30 1.03 1.07 1.06 0.00%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 16/11/21 19/08/21 18/05/21 23/02/21 17/11/20 18/08/20 20/05/20 -
Price 0.69 0.70 0.69 0.74 0.605 0.615 0.61 -
P/RPS 0.85 0.89 0.92 1.01 0.90 0.96 0.90 -3.73%
P/EPS 12.77 14.76 17.16 20.16 17.63 17.03 12.82 -0.25%
EY 7.83 6.77 5.83 4.96 5.67 5.87 7.80 0.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.09 1.10 1.19 1.01 1.01 1.02 2.59%

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