[RHONEMA] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[RHONEMA] RHONE MA HOLDINGS BERHAD
Announcement Date
17-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 10.07%
YoY- -27.28%
Quarter Report
Latest QR
Upcoming QR
RHONEMA's Result
RHONEMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 153,134 150,940 146,683 139,570 129,154 135,548 119,060 18.28%
PBT 14,354 16,564 11,624 9,393 8,212 12,940 11,315 17.20%
Tax -3,514 -4,096 -3,171 -2,600 -2,578 -3,700 -2,679 19.84%
NP 10,840 12,468 8,453 6,793 5,634 9,240 8,636 16.37%
-
NP to SH 9,936 12,060 7,372 6,201 5,634 9,240 8,636 9.80%
-
Tax Rate 24.48% 24.73% 27.28% 27.68% 31.39% 28.59% 23.68% -
Total Cost 142,294 138,472 138,230 132,777 123,520 126,308 110,424 18.43%
-
Net Worth 128,550 126,541 124,533 120,516 119,500 109,560 107,733 12.51%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 2,008 - - - 5,478 -
Div Payout % - - 27.25% - - - 63.43% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 128,550 126,541 124,533 120,516 119,500 109,560 107,733 12.51%
NOSH 200,860 200,860 200,860 200,860 200,860 182,600 182,600 6.56%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 7.08% 8.26% 5.76% 4.87% 4.36% 6.82% 7.25% -
ROE 7.73% 9.53% 5.92% 5.15% 4.71% 8.43% 8.02% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 76.24 75.15 73.03 69.49 65.93 74.23 65.20 11.00%
EPS 4.94 6.00 3.78 3.21 2.98 5.04 4.74 2.79%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 3.00 -
NAPS 0.64 0.63 0.62 0.60 0.61 0.60 0.59 5.57%
Adjusted Per Share Value based on latest NOSH - 200,860
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 69.22 68.23 66.30 63.09 58.38 61.27 53.82 18.28%
EPS 4.49 5.45 3.33 2.80 2.55 4.18 3.90 9.85%
DPS 0.00 0.00 0.91 0.00 0.00 0.00 2.48 -
NAPS 0.5811 0.572 0.5629 0.5448 0.5402 0.4952 0.487 12.51%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.67 0.73 0.805 0.615 0.65 0.635 0.665 -
P/RPS 0.88 0.97 1.10 0.89 0.99 0.86 1.02 -9.38%
P/EPS 13.54 12.16 21.93 19.92 22.60 12.55 14.06 -2.48%
EY 7.38 8.22 4.56 5.02 4.42 7.97 7.11 2.51%
DY 0.00 0.00 1.24 0.00 0.00 0.00 4.51 -
P/NAPS 1.05 1.16 1.30 1.03 1.07 1.06 1.13 -4.78%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 19/08/21 18/05/21 23/02/21 17/11/20 18/08/20 20/05/20 25/02/20 -
Price 0.70 0.69 0.74 0.605 0.615 0.61 0.67 -
P/RPS 0.92 0.92 1.01 0.87 0.93 0.82 1.03 -7.25%
P/EPS 14.15 11.49 20.16 19.60 21.38 12.05 14.17 -0.09%
EY 7.07 8.70 4.96 5.10 4.68 8.30 7.06 0.09%
DY 0.00 0.00 1.35 0.00 0.00 0.00 4.48 -
P/NAPS 1.09 1.10 1.19 1.01 1.01 1.02 1.14 -2.94%

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