[RHONEMA] YoY 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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 206,346 200,475 177,991 150,531 123,558 122,687 148,458 5.63%
PBT 19,859 18,300 18,311 12,530 11,749 12,276 16,976 2.64%
Tax -6,153 -4,292 -5,379 -3,270 -3,061 -3,217 -3,177 11.63%
NP 13,706 14,008 12,932 9,260 8,688 9,059 13,799 -0.11%
-
NP to SH 12,182 12,408 11,709 8,077 8,688 9,059 13,799 -2.05%
-
Tax Rate 30.98% 23.45% 29.38% 26.10% 26.05% 26.21% 18.71% -
Total Cost 192,640 186,467 165,059 141,271 114,870 113,628 134,659 6.14%
-
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 2,212 2,212 2,008 - - - - -
Div Payout % 18.16% 17.83% 17.15% - - - - -
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 6.64% 6.99% 7.27% 6.15% 7.03% 7.38% 9.29% -
ROE 7.44% 7.90% 8.49% 6.38% 7.93% 8.70% 13.63% -
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 93.27 90.62 86.50 74.94 67.67 67.19 89.43 0.70%
EPS 5.51 5.61 5.69 4.02 4.76 4.96 8.31 -6.61%
DPS 1.00 1.00 0.98 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 93.27 90.62 80.46 68.04 55.85 55.46 67.11 5.63%
EPS 5.51 5.61 5.29 3.65 3.93 4.09 6.24 -2.05%
DPS 1.00 1.00 0.91 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 0.76 0.84 0.97 0.94 1.12 0.95 -4.29%
P/EPS 12.35 12.30 12.74 18.15 13.35 15.12 10.23 3.18%
EY 8.10 8.13 7.85 5.51 7.49 6.61 9.78 -3.08%
DY 1.47 1.45 1.35 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 0.79 0.84 0.92 0.90 1.09 0.98 -5.22%
P/EPS 11.99 12.84 12.74 17.16 12.82 14.71 10.53 2.18%
EY 8.34 7.79 7.85 5.83 7.80 6.80 9.50 -2.14%
DY 1.52 1.39 1.35 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