[RHONEMA] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[RHONEMA] RHONE MA HOLDINGS BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 58.5%
YoY- -14.64%
Quarter Report
Latest QR
Upcoming QR
RHONEMA's Result
RHONEMA's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 120,409 76,567 37,735 146,683 104,678 64,577 33,887 132.67%
PBT 12,014 7,177 4,141 11,624 7,045 4,106 3,235 139.62%
Tax -3,007 -1,757 -1,024 -3,171 -1,950 -1,289 -925 119.28%
NP 9,007 5,420 3,117 8,453 5,095 2,817 2,310 147.52%
-
NP to SH 8,131 4,968 3,015 7,372 4,651 2,817 2,310 131.21%
-
Tax Rate 25.03% 24.48% 24.73% 27.28% 27.68% 31.39% 28.59% -
Total Cost 111,402 71,147 34,618 138,230 99,583 61,760 31,577 131.56%
-
Net Worth 130,558 128,550 126,541 124,533 120,516 119,500 109,560 12.38%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 2,008 - - - -
Div Payout % - - - 27.25% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 130,558 128,550 126,541 124,533 120,516 119,500 109,560 12.38%
NOSH 200,860 200,860 200,860 200,860 200,860 200,860 182,600 6.55%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 7.48% 7.08% 8.26% 5.76% 4.87% 4.36% 6.82% -
ROE 6.23% 3.86% 2.38% 5.92% 3.86% 2.36% 2.11% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 59.95 38.12 18.79 73.03 52.11 32.96 18.56 118.35%
EPS 4.05 2.47 1.50 3.78 2.41 1.49 1.26 117.64%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.65 0.64 0.63 0.62 0.60 0.61 0.60 5.47%
Adjusted Per Share Value based on latest NOSH - 200,860
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 54.43 34.61 17.06 66.30 47.32 29.19 15.32 132.65%
EPS 3.68 2.25 1.36 3.33 2.10 1.27 1.04 132.02%
DPS 0.00 0.00 0.00 0.91 0.00 0.00 0.00 -
NAPS 0.5902 0.5811 0.572 0.5629 0.5448 0.5402 0.4952 12.39%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.69 0.67 0.73 0.805 0.615 0.65 0.635 -
P/RPS 1.15 1.76 3.89 1.10 1.18 1.97 3.42 -51.61%
P/EPS 17.05 27.09 48.63 21.93 26.56 45.20 50.20 -51.28%
EY 5.87 3.69 2.06 4.56 3.77 2.21 1.99 105.54%
DY 0.00 0.00 0.00 1.24 0.00 0.00 0.00 -
P/NAPS 1.06 1.05 1.16 1.30 1.03 1.07 1.06 0.00%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 16/11/21 19/08/21 18/05/21 23/02/21 17/11/20 18/08/20 20/05/20 -
Price 0.69 0.70 0.69 0.74 0.605 0.615 0.61 -
P/RPS 1.15 1.84 3.67 1.01 1.16 1.87 3.29 -50.34%
P/EPS 17.05 28.30 45.97 20.16 26.13 42.77 48.22 -49.96%
EY 5.87 3.53 2.18 4.96 3.83 2.34 2.07 100.21%
DY 0.00 0.00 0.00 1.35 0.00 0.00 0.00 -
P/NAPS 1.06 1.09 1.10 1.19 1.01 1.01 1.02 2.59%

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