[RHONEMA] QoQ TTM 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- 9.56%
YoY- -7.03%
Quarter Report
Latest QR
Upcoming QR
RHONEMA's Result
RHONEMA's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 169,505 162,414 158,673 150,531 146,683 135,569 124,876 22.52%
PBT 17,605 16,593 14,695 12,530 11,624 10,271 9,969 45.95%
Tax -5,086 -4,228 -3,639 -3,270 -3,171 -2,936 -2,894 45.48%
NP 12,519 12,365 11,056 9,260 8,453 7,335 7,075 46.14%
-
NP to SH 11,268 10,852 9,523 8,077 7,372 6,891 7,075 36.26%
-
Tax Rate 28.89% 25.48% 24.76% 26.10% 27.28% 28.59% 29.03% -
Total Cost 156,986 150,049 147,617 141,271 138,230 128,234 117,801 21.03%
-
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 % 17.83% - - - - - - -
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 7.39% 7.61% 6.97% 6.15% 5.76% 5.41% 5.67% -
ROE 8.63% 8.31% 7.41% 6.38% 5.92% 5.72% 5.92% -
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 84.39 80.86 79.00 74.94 73.03 67.49 63.74 20.51%
EPS 5.61 5.40 4.74 4.02 3.67 3.43 3.61 34.05%
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 76.62 73.42 71.72 68.04 66.30 61.28 56.45 22.52%
EPS 5.09 4.91 4.30 3.65 3.33 3.11 3.20 36.14%
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 0.88 0.85 0.85 0.97 1.10 0.91 1.02 -9.34%
P/EPS 13.19 12.77 14.13 18.15 21.93 17.93 18.00 -18.67%
EY 7.58 7.83 7.08 5.51 4.56 5.58 5.56 22.88%
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 0.89 0.85 0.89 0.92 1.01 0.90 0.96 -4.90%
P/EPS 13.37 12.77 14.76 17.16 20.16 17.63 17.03 -14.85%
EY 7.48 7.83 6.77 5.83 4.96 5.67 5.87 17.48%
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