[RHONEMA] YoY Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[RHONEMA] RHONE MA HOLDINGS BERHAD
Announcement Date
17-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 22.68%
YoY- 14.63%
Quarter Report
Latest QR
Upcoming QR
RHONEMA's Result
RHONEMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 194,176 184,884 150,940 135,548 117,556 167,764 123,884 7.77%
PBT 16,396 19,388 16,564 12,940 11,204 16,540 16,884 -0.48%
Tax -4,792 -5,268 -4,096 -3,700 -2,172 -3,480 -3,348 6.15%
NP 11,604 14,120 12,468 9,240 9,032 13,060 13,536 -2.53%
-
NP to SH 12,504 13,824 12,060 9,240 9,032 13,060 13,536 -1.31%
-
Tax Rate 29.23% 27.17% 24.73% 28.59% 19.39% 21.04% 19.83% -
Total Cost 182,572 170,764 138,472 126,308 108,524 154,704 110,348 8.74%
-
Net Worth 157,070 137,865 126,541 109,560 104,081 101,260 94,619 8.81%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 157,070 137,865 126,541 109,560 104,081 101,260 94,619 8.81%
NOSH 221,226 220,946 200,860 182,600 182,600 166,000 166,000 4.90%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 5.98% 7.64% 8.26% 6.82% 7.68% 7.78% 10.93% -
ROE 7.96% 10.03% 9.53% 8.43% 8.68% 12.90% 14.31% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 87.77 89.85 75.15 74.23 64.38 101.06 74.63 2.73%
EPS 5.64 6.72 6.00 5.04 5.00 7.88 8.16 -5.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.67 0.63 0.60 0.57 0.61 0.57 3.72%
Adjusted Per Share Value based on latest NOSH - 220,946
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 87.77 83.57 68.23 61.27 53.14 75.83 56.00 7.77%
EPS 5.64 6.25 5.45 4.18 4.08 5.90 6.12 -1.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.6232 0.572 0.4952 0.4705 0.4577 0.4277 8.81%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.69 0.725 0.73 0.635 0.75 0.85 1.01 -
P/RPS 0.79 0.81 0.97 0.86 1.16 0.84 1.35 -8.53%
P/EPS 12.21 10.79 12.16 12.55 15.16 10.80 12.39 -0.24%
EY 8.19 9.27 8.22 7.97 6.60 9.26 8.07 0.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.08 1.16 1.06 1.32 1.39 1.77 -9.53%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 16/05/23 17/05/22 18/05/21 20/05/20 17/05/19 22/05/18 29/05/17 -
Price 0.72 0.725 0.69 0.61 0.73 0.875 1.28 -
P/RPS 0.82 0.81 0.92 0.82 1.13 0.87 1.72 -11.60%
P/EPS 12.74 10.79 11.49 12.05 14.76 11.12 15.70 -3.42%
EY 7.85 9.27 8.70 8.30 6.78 8.99 6.37 3.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.08 1.10 1.02 1.28 1.43 2.25 -12.49%

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