[RHONEMA] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[RHONEMA] RHONE MA HOLDINGS BERHAD
Announcement Date
17-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -77.57%
YoY- -30.84%
Quarter Report
Latest QR
Upcoming QR
RHONEMA's Result
RHONEMA's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 119,060 88,169 58,761 29,389 135,239 104,605 71,259 40.67%
PBT 11,315 8,089 5,452 2,801 13,610 10,294 6,754 40.92%
Tax -2,679 -1,693 -1,074 -543 -3,544 -2,515 -1,283 63.14%
NP 8,636 6,396 4,378 2,258 10,066 7,779 5,471 35.45%
-
NP to SH 8,636 6,396 4,378 2,258 10,066 7,779 5,471 35.45%
-
Tax Rate 23.68% 20.93% 19.70% 19.39% 26.04% 24.43% 19.00% -
Total Cost 110,424 81,773 54,383 27,131 125,173 96,826 65,788 41.10%
-
Net Worth 107,733 105,907 105,907 104,081 104,579 101,260 104,579 1.99%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 5,478 - - - 8,300 - - -
Div Payout % 63.43% - - - 82.46% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 107,733 105,907 105,907 104,081 104,579 101,260 104,579 1.99%
NOSH 182,600 182,600 182,600 182,600 166,000 166,000 166,000 6.54%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.25% 7.25% 7.45% 7.68% 7.44% 7.44% 7.68% -
ROE 8.02% 6.04% 4.13% 2.17% 9.63% 7.68% 5.23% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 65.20 48.29 32.18 16.09 81.47 63.02 42.93 32.02%
EPS 4.74 3.51 2.41 1.25 6.06 4.69 3.30 27.22%
DPS 3.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.59 0.58 0.58 0.57 0.63 0.61 0.63 -4.26%
Adjusted Per Share Value based on latest NOSH - 182,600
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 53.82 39.85 26.56 13.28 61.13 47.28 32.21 40.67%
EPS 3.90 2.89 1.98 1.02 4.55 3.52 2.47 35.48%
DPS 2.48 0.00 0.00 0.00 3.75 0.00 0.00 -
NAPS 0.487 0.4787 0.4787 0.4705 0.4727 0.4577 0.4727 2.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.665 0.70 0.75 0.75 0.835 0.80 0.88 -
P/RPS 1.02 1.45 2.33 4.66 1.02 1.27 2.05 -37.12%
P/EPS 14.06 19.98 31.28 60.65 13.77 17.07 26.70 -34.71%
EY 7.11 5.00 3.20 1.65 7.26 5.86 3.75 53.00%
DY 4.51 0.00 0.00 0.00 5.99 0.00 0.00 -
P/NAPS 1.13 1.21 1.29 1.32 1.33 1.31 1.40 -13.27%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 20/11/19 19/08/19 17/05/19 26/02/19 21/11/18 21/08/18 -
Price 0.67 0.675 0.75 0.73 0.75 0.79 0.835 -
P/RPS 1.03 1.40 2.33 4.54 0.92 1.25 1.95 -34.58%
P/EPS 14.17 19.27 31.28 59.03 12.37 16.86 25.34 -32.05%
EY 7.06 5.19 3.20 1.69 8.09 5.93 3.95 47.12%
DY 4.48 0.00 0.00 0.00 6.67 0.00 0.00 -
P/NAPS 1.14 1.16 1.29 1.28 1.19 1.30 1.33 -9.74%

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