[RHONEMA] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[RHONEMA] RHONE MA HOLDINGS BERHAD
Announcement Date
16-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 9.11%
YoY- 74.82%
Quarter Report
Latest QR
Upcoming QR
RHONEMA's Result
RHONEMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 186,102 184,884 169,505 160,545 153,134 150,940 146,683 17.24%
PBT 18,702 19,388 17,605 16,018 14,354 16,564 11,624 37.42%
Tax -5,034 -5,268 -5,086 -4,009 -3,514 -4,096 -3,171 36.20%
NP 13,668 14,120 12,519 12,009 10,840 12,468 8,453 37.88%
-
NP to SH 12,950 13,824 11,268 10,841 9,936 12,060 7,372 45.73%
-
Tax Rate 26.92% 27.17% 28.89% 25.03% 24.48% 24.73% 27.28% -
Total Cost 172,434 170,764 156,986 148,536 142,294 138,472 138,230 15.92%
-
Net Worth 150,425 137,865 130,558 130,558 128,550 126,541 124,533 13.45%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 4,017 - - - 2,008 -
Div Payout % - - 35.65% - - - 27.25% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 150,425 137,865 130,558 130,558 128,550 126,541 124,533 13.45%
NOSH 221,226 220,946 200,860 200,860 200,860 200,860 200,860 6.66%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.34% 7.64% 7.39% 7.48% 7.08% 8.26% 5.76% -
ROE 8.61% 10.03% 8.63% 8.30% 7.73% 9.53% 5.92% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 84.13 89.85 84.39 79.93 76.24 75.15 73.03 9.92%
EPS 6.06 6.72 5.61 5.40 4.94 6.00 3.78 37.09%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.00 -
NAPS 0.68 0.67 0.65 0.65 0.64 0.63 0.62 6.36%
Adjusted Per Share Value based on latest NOSH - 200,860
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 84.12 83.57 76.62 72.57 69.22 68.23 66.30 17.25%
EPS 5.85 6.25 5.09 4.90 4.49 5.45 3.33 45.74%
DPS 0.00 0.00 1.82 0.00 0.00 0.00 0.91 -
NAPS 0.68 0.6232 0.5902 0.5902 0.5811 0.572 0.5629 13.46%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.705 0.725 0.74 0.69 0.67 0.73 0.805 -
P/RPS 0.84 0.81 0.88 0.86 0.88 0.97 1.10 -16.49%
P/EPS 12.04 10.79 13.19 12.78 13.54 12.16 21.93 -33.02%
EY 8.30 9.27 7.58 7.82 7.38 8.22 4.56 49.23%
DY 0.00 0.00 2.70 0.00 0.00 0.00 1.24 -
P/NAPS 1.04 1.08 1.14 1.06 1.05 1.16 1.30 -13.85%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 16/08/22 17/05/22 22/02/22 16/11/21 19/08/21 18/05/21 23/02/21 -
Price 0.69 0.725 0.75 0.69 0.70 0.69 0.74 -
P/RPS 0.82 0.81 0.89 0.86 0.92 0.92 1.01 -13.00%
P/EPS 11.79 10.79 13.37 12.78 14.15 11.49 20.16 -30.13%
EY 8.48 9.27 7.48 7.82 7.07 8.70 4.96 43.12%
DY 0.00 0.00 2.67 0.00 0.00 0.00 1.35 -
P/NAPS 1.01 1.08 1.15 1.06 1.09 1.10 1.19 -10.38%

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