[RHONEMA] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[RHONEMA] RHONE MA HOLDINGS BERHAD
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -73.25%
YoY- 2.3%
Quarter Report
Latest QR
Upcoming QR
RHONEMA's Result
RHONEMA's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 146,683 104,678 64,577 33,887 119,060 88,169 58,761 83.50%
PBT 11,624 7,045 4,106 3,235 11,315 8,089 5,452 65.27%
Tax -3,171 -1,950 -1,289 -925 -2,679 -1,693 -1,074 105.13%
NP 8,453 5,095 2,817 2,310 8,636 6,396 4,378 54.74%
-
NP to SH 7,372 4,651 2,817 2,310 8,636 6,396 4,378 41.31%
-
Tax Rate 27.28% 27.68% 31.39% 28.59% 23.68% 20.93% 19.70% -
Total Cost 138,230 99,583 61,760 31,577 110,424 81,773 54,383 85.72%
-
Net Worth 124,533 120,516 119,500 109,560 107,733 105,907 105,907 11.35%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 2,008 - - - 5,478 - - -
Div Payout % 27.25% - - - 63.43% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 124,533 120,516 119,500 109,560 107,733 105,907 105,907 11.35%
NOSH 200,860 200,860 200,860 182,600 182,600 182,600 182,600 6.52%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 5.76% 4.87% 4.36% 6.82% 7.25% 7.25% 7.45% -
ROE 5.92% 3.86% 2.36% 2.11% 8.02% 6.04% 4.13% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 73.03 52.11 32.96 18.56 65.20 48.29 32.18 72.26%
EPS 3.78 2.41 1.49 1.26 4.74 3.51 2.41 34.81%
DPS 1.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.62 0.60 0.61 0.60 0.59 0.58 0.58 4.52%
Adjusted Per Share Value based on latest NOSH - 182,600
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 66.30 47.32 29.19 15.32 53.82 39.85 26.56 83.50%
EPS 3.33 2.10 1.27 1.04 3.90 2.89 1.98 41.20%
DPS 0.91 0.00 0.00 0.00 2.48 0.00 0.00 -
NAPS 0.5629 0.5448 0.5402 0.4952 0.487 0.4787 0.4787 11.35%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.805 0.615 0.65 0.635 0.665 0.70 0.75 -
P/RPS 1.10 1.18 1.97 3.42 1.02 1.45 2.33 -39.23%
P/EPS 21.93 26.56 45.20 50.20 14.06 19.98 31.28 -20.99%
EY 4.56 3.77 2.21 1.99 7.11 5.00 3.20 26.49%
DY 1.24 0.00 0.00 0.00 4.51 0.00 0.00 -
P/NAPS 1.30 1.03 1.07 1.06 1.13 1.21 1.29 0.51%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 17/11/20 18/08/20 20/05/20 25/02/20 20/11/19 19/08/19 -
Price 0.74 0.605 0.615 0.61 0.67 0.675 0.75 -
P/RPS 1.01 1.16 1.87 3.29 1.03 1.40 2.33 -42.57%
P/EPS 20.16 26.13 42.77 48.22 14.17 19.27 31.28 -25.28%
EY 4.96 3.83 2.34 2.07 7.06 5.19 3.20 33.75%
DY 1.35 0.00 0.00 0.00 4.48 0.00 0.00 -
P/NAPS 1.19 1.01 1.01 1.02 1.14 1.16 1.29 -5.21%

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