[RHONEMA] QoQ TTM 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- 13.96%
YoY- 57.48%
Quarter Report
Latest QR
Upcoming QR
RHONEMA's Result
RHONEMA's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 185,989 177,991 169,505 162,414 158,673 150,531 146,683 17.19%
PBT 19,779 18,311 17,605 16,593 14,695 12,530 11,624 42.66%
Tax -5,846 -5,379 -5,086 -4,228 -3,639 -3,270 -3,171 50.52%
NP 13,933 12,932 12,519 12,365 11,056 9,260 8,453 39.66%
-
NP to SH 12,775 11,709 11,268 10,852 9,523 8,077 7,372 44.41%
-
Tax Rate 29.56% 29.38% 28.89% 25.48% 24.76% 26.10% 27.28% -
Total Cost 172,056 165,059 156,986 150,049 147,617 141,271 138,230 15.75%
-
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 2,008 2,008 2,008 - - - - -
Div Payout % 15.72% 17.15% 17.83% - - - - -
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 7.49% 7.27% 7.39% 7.61% 6.97% 6.15% 5.76% -
ROE 8.49% 8.49% 8.63% 8.31% 7.41% 6.38% 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 84.08 86.50 84.39 80.86 79.00 74.94 73.03 9.87%
EPS 5.77 5.69 5.61 5.40 4.74 4.02 3.67 35.32%
DPS 0.91 0.98 1.00 0.00 0.00 0.00 0.00 -
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 84.07 80.46 76.62 73.42 71.72 68.04 66.30 17.20%
EPS 5.77 5.29 5.09 4.91 4.30 3.65 3.33 44.40%
DPS 0.91 0.91 0.91 0.00 0.00 0.00 0.00 -
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 0.84 0.88 0.85 0.85 0.97 1.10 -16.49%
P/EPS 12.21 12.74 13.19 12.77 14.13 18.15 21.93 -32.39%
EY 8.19 7.85 7.58 7.83 7.08 5.51 4.56 47.91%
DY 1.29 1.35 1.35 0.00 0.00 0.00 0.00 -
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 0.84 0.89 0.85 0.89 0.92 1.01 -13.00%
P/EPS 11.95 12.74 13.37 12.77 14.76 17.16 20.16 -29.50%
EY 8.37 7.85 7.48 7.83 6.77 5.83 4.96 41.87%
DY 1.32 1.35 1.33 0.00 0.00 0.00 0.00 -
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