[RHONEMA] QoQ Annualized Quarter 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- 63.59%
YoY- 30.52%
Quarter Report
Latest QR
Upcoming QR
RHONEMA's Result
RHONEMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 169,505 160,545 153,134 150,940 146,683 139,570 129,154 19.81%
PBT 17,605 16,018 14,354 16,564 11,624 9,393 8,212 66.03%
Tax -5,086 -4,009 -3,514 -4,096 -3,171 -2,600 -2,578 57.10%
NP 12,519 12,009 10,840 12,468 8,453 6,793 5,634 70.03%
-
NP to SH 11,268 10,841 9,936 12,060 7,372 6,201 5,634 58.53%
-
Tax Rate 28.89% 25.03% 24.48% 24.73% 27.28% 27.68% 31.39% -
Total Cost 156,986 148,536 142,294 138,472 138,230 132,777 123,520 17.28%
-
Net Worth 130,558 130,558 128,550 126,541 124,533 120,516 119,500 6.06%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 4,017 - - - 2,008 - - -
Div Payout % 35.65% - - - 27.25% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 130,558 130,558 128,550 126,541 124,533 120,516 119,500 6.06%
NOSH 200,860 200,860 200,860 200,860 200,860 200,860 200,860 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 7.39% 7.48% 7.08% 8.26% 5.76% 4.87% 4.36% -
ROE 8.63% 8.30% 7.73% 9.53% 5.92% 5.15% 4.71% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 84.39 79.93 76.24 75.15 73.03 69.49 65.93 17.83%
EPS 5.61 5.40 4.94 6.00 3.78 3.21 2.98 52.28%
DPS 2.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.65 0.65 0.64 0.63 0.62 0.60 0.61 4.31%
Adjusted Per Share Value based on latest NOSH - 200,860
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 76.62 72.57 69.22 68.23 66.30 63.09 58.38 19.81%
EPS 5.09 4.90 4.49 5.45 3.33 2.80 2.55 58.33%
DPS 1.82 0.00 0.00 0.00 0.91 0.00 0.00 -
NAPS 0.5902 0.5902 0.5811 0.572 0.5629 0.5448 0.5402 6.06%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.74 0.69 0.67 0.73 0.805 0.615 0.65 -
P/RPS 0.88 0.86 0.88 0.97 1.10 0.89 0.99 -7.53%
P/EPS 13.19 12.78 13.54 12.16 21.93 19.92 22.60 -30.09%
EY 7.58 7.82 7.38 8.22 4.56 5.02 4.42 43.13%
DY 2.70 0.00 0.00 0.00 1.24 0.00 0.00 -
P/NAPS 1.14 1.06 1.05 1.16 1.30 1.03 1.07 4.30%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 16/11/21 19/08/21 18/05/21 23/02/21 17/11/20 18/08/20 -
Price 0.75 0.69 0.70 0.69 0.74 0.605 0.615 -
P/RPS 0.89 0.86 0.92 0.92 1.01 0.87 0.93 -2.88%
P/EPS 13.37 12.78 14.15 11.49 20.16 19.60 21.38 -26.80%
EY 7.48 7.82 7.07 8.70 4.96 5.10 4.68 36.58%
DY 2.67 0.00 0.00 0.00 1.35 0.00 0.00 -
P/NAPS 1.15 1.06 1.09 1.10 1.19 1.01 1.01 9.01%

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