[RHONEMA] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[RHONEMA] RHONE MA HOLDINGS BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 3.83%
YoY- 52.85%
Quarter Report
Latest QR
Upcoming QR
RHONEMA's Result
RHONEMA's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 193,529 185,989 177,991 169,505 162,414 158,673 150,531 18.21%
PBT 20,118 19,779 18,311 17,605 16,593 14,695 12,530 37.07%
Tax -5,802 -5,846 -5,379 -5,086 -4,228 -3,639 -3,270 46.51%
NP 14,316 13,933 12,932 12,519 12,365 11,056 9,260 33.66%
-
NP to SH 12,816 12,775 11,709 11,268 10,852 9,523 8,077 36.00%
-
Tax Rate 28.84% 29.56% 29.38% 28.89% 25.48% 24.76% 26.10% -
Total Cost 179,213 172,056 165,059 156,986 150,049 147,617 141,271 17.16%
-
Net Worth 152,645 150,425 137,865 130,558 130,558 128,550 126,541 13.30%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 2,008 2,008 2,008 2,008 - - - -
Div Payout % 15.67% 15.72% 17.15% 17.83% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 152,645 150,425 137,865 130,558 130,558 128,550 126,541 13.30%
NOSH 221,226 221,226 220,946 200,860 200,860 200,860 200,860 6.64%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 7.40% 7.49% 7.27% 7.39% 7.61% 6.97% 6.15% -
ROE 8.40% 8.49% 8.49% 8.63% 8.31% 7.41% 6.38% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 87.48 84.08 86.50 84.39 80.86 79.00 74.94 10.85%
EPS 5.79 5.77 5.69 5.61 5.40 4.74 4.02 27.50%
DPS 0.91 0.91 0.98 1.00 0.00 0.00 0.00 -
NAPS 0.69 0.68 0.67 0.65 0.65 0.64 0.63 6.24%
Adjusted Per Share Value based on latest NOSH - 200,860
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 87.67 84.25 80.63 76.78 73.57 71.88 68.19 18.21%
EPS 5.81 5.79 5.30 5.10 4.92 4.31 3.66 36.04%
DPS 0.91 0.91 0.91 0.91 0.00 0.00 0.00 -
NAPS 0.6915 0.6814 0.6245 0.5914 0.5914 0.5823 0.5732 13.31%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.68 0.705 0.725 0.74 0.69 0.67 0.73 -
P/RPS 0.78 0.84 0.84 0.88 0.85 0.85 0.97 -13.51%
P/EPS 11.74 12.21 12.74 13.19 12.77 14.13 18.15 -25.18%
EY 8.52 8.19 7.85 7.58 7.83 7.08 5.51 33.68%
DY 1.34 1.29 1.35 1.35 0.00 0.00 0.00 -
P/NAPS 0.99 1.04 1.08 1.14 1.06 1.05 1.16 -10.01%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 15/11/22 16/08/22 17/05/22 22/02/22 16/11/21 19/08/21 18/05/21 -
Price 0.68 0.69 0.725 0.75 0.69 0.70 0.69 -
P/RPS 0.78 0.82 0.84 0.89 0.85 0.89 0.92 -10.41%
P/EPS 11.74 11.95 12.74 13.37 12.77 14.76 17.16 -22.33%
EY 8.52 8.37 7.85 7.48 7.83 6.77 5.83 28.74%
DY 1.34 1.32 1.35 1.33 0.00 0.00 0.00 -
P/NAPS 0.99 1.01 1.08 1.15 1.06 1.09 1.10 -6.77%

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