[RHONEMA] YoY Annualized Quarter 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- 63.59%
YoY- 30.52%
Quarter Report
Latest QR
Upcoming QR
RHONEMA's Result
RHONEMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 207,036 194,176 184,884 150,940 135,548 117,556 167,764 3.56%
PBT 21,792 16,396 19,388 16,564 12,940 11,204 16,540 4.69%
Tax -7,764 -4,792 -5,268 -4,096 -3,700 -2,172 -3,480 14.29%
NP 14,028 11,604 14,120 12,468 9,240 9,032 13,060 1.19%
-
NP to SH 12,868 12,504 13,824 12,060 9,240 9,032 13,060 -0.24%
-
Tax Rate 35.63% 29.23% 27.17% 24.73% 28.59% 19.39% 21.04% -
Total Cost 193,008 182,572 170,764 138,472 126,308 108,524 154,704 3.75%
-
Net Worth 163,707 157,070 137,865 126,541 109,560 104,081 101,260 8.32%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 163,707 157,070 137,865 126,541 109,560 104,081 101,260 8.32%
NOSH 221,226 221,226 220,946 200,860 182,600 182,600 166,000 4.89%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 6.78% 5.98% 7.64% 8.26% 6.82% 7.68% 7.78% -
ROE 7.86% 7.96% 10.03% 9.53% 8.43% 8.68% 12.90% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 93.59 87.77 89.85 75.15 74.23 64.38 101.06 -1.27%
EPS 5.80 5.64 6.72 6.00 5.04 5.00 7.88 -4.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.71 0.67 0.63 0.60 0.57 0.61 3.26%
Adjusted Per Share Value based on latest NOSH - 200,860
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 93.59 87.77 83.57 68.23 61.27 53.14 75.83 3.56%
EPS 5.80 5.64 6.25 5.45 4.18 4.08 5.90 -0.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.71 0.6232 0.572 0.4952 0.4705 0.4577 8.32%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.68 0.69 0.725 0.73 0.635 0.75 0.85 -
P/RPS 0.73 0.79 0.81 0.97 0.86 1.16 0.84 -2.31%
P/EPS 11.69 12.21 10.79 12.16 12.55 15.16 10.80 1.32%
EY 8.55 8.19 9.27 8.22 7.97 6.60 9.26 -1.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.97 1.08 1.16 1.06 1.32 1.39 -6.64%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 14/05/24 16/05/23 17/05/22 18/05/21 20/05/20 17/05/19 22/05/18 -
Price 0.66 0.72 0.725 0.69 0.61 0.73 0.875 -
P/RPS 0.71 0.82 0.81 0.92 0.82 1.13 0.87 -3.32%
P/EPS 11.35 12.74 10.79 11.49 12.05 14.76 11.12 0.34%
EY 8.81 7.85 9.27 8.70 8.30 6.78 8.99 -0.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.01 1.08 1.10 1.02 1.28 1.43 -7.59%

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