[RHONEMA] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[RHONEMA] RHONE MA HOLDINGS BERHAD
Announcement Date
16-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 9.11%
YoY- 74.82%
Quarter Report
Latest QR
Upcoming QR
RHONEMA's Result
RHONEMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 212,928 197,756 192,577 160,545 139,570 117,558 139,473 7.29%
PBT 18,626 15,141 19,369 16,018 9,393 10,785 13,725 5.21%
Tax -5,330 -4,036 -4,964 -4,009 -2,600 -2,257 -3,353 8.02%
NP 13,296 11,105 14,405 12,009 6,793 8,528 10,372 4.22%
-
NP to SH 12,172 11,624 12,905 10,841 6,201 8,528 10,372 2.70%
-
Tax Rate 28.62% 26.66% 25.63% 25.03% 27.68% 20.93% 24.43% -
Total Cost 199,632 186,650 178,172 148,536 132,777 109,030 129,101 7.52%
-
Net Worth 168,131 159,282 152,645 130,558 120,516 105,907 101,260 8.80%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 168,131 159,282 152,645 130,558 120,516 105,907 101,260 8.80%
NOSH 221,226 221,226 221,226 200,860 200,860 182,600 166,000 4.89%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 6.24% 5.62% 7.48% 7.48% 4.87% 7.25% 7.44% -
ROE 7.24% 7.30% 8.45% 8.30% 5.15% 8.05% 10.24% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 96.25 89.39 87.05 79.93 69.49 64.38 84.02 2.28%
EPS 5.51 5.25 5.97 5.40 3.21 4.68 6.25 -2.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.72 0.69 0.65 0.60 0.58 0.61 3.72%
Adjusted Per Share Value based on latest NOSH - 200,860
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 96.25 89.39 87.05 72.57 63.09 53.14 63.05 7.29%
EPS 5.51 5.25 5.97 4.90 2.80 3.85 4.69 2.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.72 0.69 0.5902 0.5448 0.4787 0.4577 8.81%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.725 0.69 0.68 0.69 0.615 0.70 0.80 -
P/RPS 0.75 0.77 0.78 0.86 0.89 1.09 0.95 -3.85%
P/EPS 13.18 13.13 11.66 12.78 19.92 14.99 12.80 0.48%
EY 7.59 7.62 8.58 7.82 5.02 6.67 7.81 -0.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.96 0.99 1.06 1.03 1.21 1.31 -5.20%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 12/11/24 14/11/23 15/11/22 16/11/21 17/11/20 20/11/19 21/11/18 -
Price 0.69 0.68 0.68 0.69 0.605 0.675 0.79 -
P/RPS 0.72 0.76 0.78 0.86 0.87 1.05 0.94 -4.34%
P/EPS 12.54 12.94 11.66 12.78 19.60 14.45 12.64 -0.13%
EY 7.97 7.73 8.58 7.82 5.10 6.92 7.91 0.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.94 0.99 1.06 1.01 1.16 1.30 -5.76%

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