[RHONEMA] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[RHONEMA] RHONE MA HOLDINGS BERHAD
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -0.86%
YoY- 166.03%
Quarter Report
Latest QR
Upcoming QR
RHONEMA's Result
RHONEMA's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 135,239 140,807 144,650 148,458 137,488 132,570 124,216 5.81%
PBT 13,610 14,429 15,282 16,976 17,062 11,943 12,192 7.58%
Tax -3,544 -3,067 -2,720 -3,177 -3,144 -3,448 -3,428 2.23%
NP 10,066 11,362 12,562 13,799 13,918 8,495 8,764 9.64%
-
NP to SH 10,066 11,362 12,562 13,799 13,918 8,495 8,630 10.77%
-
Tax Rate 26.04% 21.26% 17.80% 18.71% 18.43% 28.87% 28.12% -
Total Cost 125,173 129,445 132,088 134,659 123,570 124,075 115,452 5.52%
-
Net Worth 104,579 101,260 104,579 101,260 102,920 99,600 97,939 4.45%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - 3,320 3,320 -
Div Payout % - - - - - 39.08% 38.47% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 104,579 101,260 104,579 101,260 102,920 99,600 97,939 4.45%
NOSH 166,000 166,000 166,000 166,000 166,000 166,000 166,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.44% 8.07% 8.68% 9.29% 10.12% 6.41% 7.06% -
ROE 9.63% 11.22% 12.01% 13.63% 13.52% 8.53% 8.81% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 81.47 84.82 87.14 89.43 82.82 79.86 74.83 5.81%
EPS 6.06 6.84 7.57 8.31 8.38 5.12 5.20 10.71%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 0.63 0.61 0.63 0.61 0.62 0.60 0.59 4.45%
Adjusted Per Share Value based on latest NOSH - 166,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 61.13 63.65 65.39 67.11 62.15 59.93 56.15 5.81%
EPS 4.55 5.14 5.68 6.24 6.29 3.84 3.90 10.79%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 1.50 -
NAPS 0.4727 0.4577 0.4727 0.4577 0.4652 0.4502 0.4427 4.45%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.835 0.80 0.88 0.85 0.965 1.10 1.29 -
P/RPS 1.02 0.94 1.01 0.95 1.17 1.38 1.72 -29.34%
P/EPS 13.77 11.69 11.63 10.23 11.51 21.49 24.81 -32.39%
EY 7.26 8.56 8.60 9.78 8.69 4.65 4.03 47.89%
DY 0.00 0.00 0.00 0.00 0.00 1.82 1.55 -
P/NAPS 1.33 1.31 1.40 1.39 1.56 1.83 2.19 -28.22%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 21/11/18 21/08/18 22/05/18 26/02/18 21/11/17 22/08/17 -
Price 0.75 0.79 0.835 0.875 0.90 0.95 1.16 -
P/RPS 0.92 0.93 0.96 0.98 1.09 1.19 1.55 -29.30%
P/EPS 12.37 11.54 11.03 10.53 10.73 18.56 22.31 -32.43%
EY 8.09 8.66 9.06 9.50 9.32 5.39 4.48 48.13%
DY 0.00 0.00 0.00 0.00 0.00 2.11 1.72 -
P/NAPS 1.19 1.30 1.33 1.43 1.45 1.58 1.97 -28.47%

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