[RHONEMA] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[RHONEMA] RHONE MA HOLDINGS BERHAD
Announcement Date
19-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 17.9%
YoY- 34.6%
Quarter Report
Latest QR
Upcoming QR
RHONEMA's Result
RHONEMA's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 217,612 198,811 185,989 158,673 124,876 122,741 144,650 7.03%
PBT 21,340 17,034 19,779 14,695 9,969 12,308 15,282 5.71%
Tax -6,739 -4,065 -5,846 -3,639 -2,894 -3,335 -2,720 16.30%
NP 14,601 12,969 13,933 11,056 7,075 8,973 12,562 2.53%
-
NP to SH 12,324 11,958 12,775 9,523 7,075 8,973 12,562 -0.31%
-
Tax Rate 31.58% 23.86% 29.56% 24.76% 29.03% 27.10% 17.80% -
Total Cost 203,011 185,842 172,056 147,617 117,801 113,768 132,088 7.41%
-
Net Worth 165,919 159,282 150,425 128,550 119,500 105,907 104,579 7.98%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 2,212 2,212 2,008 - - - - -
Div Payout % 17.95% 18.50% 15.72% - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 165,919 159,282 150,425 128,550 119,500 105,907 104,579 7.98%
NOSH 221,226 221,226 221,226 200,860 200,860 182,600 166,000 4.89%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 6.71% 6.52% 7.49% 6.97% 5.67% 7.31% 8.68% -
ROE 7.43% 7.51% 8.49% 7.41% 5.92% 8.47% 12.01% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 98.37 89.87 84.08 79.00 63.74 67.22 87.14 2.03%
EPS 5.57 5.41 5.77 4.74 3.61 4.91 7.57 -4.98%
DPS 1.00 1.00 0.91 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.72 0.68 0.64 0.61 0.58 0.63 2.94%
Adjusted Per Share Value based on latest NOSH - 200,860
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 98.37 89.87 84.07 71.72 56.45 55.48 65.39 7.03%
EPS 5.57 5.41 5.77 4.30 3.20 4.06 5.68 -0.32%
DPS 1.00 1.00 0.91 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.72 0.68 0.5811 0.5402 0.4787 0.4727 7.98%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.68 0.71 0.705 0.67 0.65 0.75 0.88 -
P/RPS 0.69 0.79 0.84 0.85 1.02 1.12 1.01 -6.14%
P/EPS 12.21 13.14 12.21 14.13 18.00 15.26 11.63 0.81%
EY 8.19 7.61 8.19 7.08 5.56 6.55 8.60 -0.81%
DY 1.47 1.41 1.29 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.99 1.04 1.05 1.07 1.29 1.40 -6.92%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 13/08/24 15/08/23 16/08/22 19/08/21 18/08/20 19/08/19 21/08/18 -
Price 0.665 0.72 0.69 0.70 0.615 0.75 0.835 -
P/RPS 0.68 0.80 0.82 0.89 0.96 1.12 0.96 -5.58%
P/EPS 11.94 13.32 11.95 14.76 17.03 15.26 11.03 1.32%
EY 8.38 7.51 8.37 6.77 5.87 6.55 9.06 -1.29%
DY 1.50 1.39 1.32 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.00 1.01 1.09 1.01 1.29 1.33 -6.47%

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