[RHONEMA] YoY Annualized 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- 18.88%
YoY- -14.64%
Quarter Report
Latest QR
Upcoming QR
RHONEMA's Result
RHONEMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 203,131 198,152 169,505 146,683 119,060 135,239 137,488 6.71%
PBT 18,510 19,048 17,605 11,624 11,315 13,610 17,062 1.36%
Tax -5,410 -4,411 -5,086 -3,171 -2,679 -3,544 -3,144 9.46%
NP 13,100 14,637 12,519 8,453 8,636 10,066 13,918 -1.00%
-
NP to SH 12,091 12,738 11,268 7,372 8,636 10,066 13,918 -2.31%
-
Tax Rate 29.23% 23.16% 28.89% 27.28% 23.68% 26.04% 18.43% -
Total Cost 190,031 183,515 156,986 138,230 110,424 125,173 123,570 7.43%
-
Net Worth 161,494 152,645 130,558 124,533 107,733 104,579 102,920 7.79%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 4,424 2,212 4,017 2,008 5,478 8,300 - -
Div Payout % 36.59% 17.37% 35.65% 27.25% 63.43% 82.46% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 161,494 152,645 130,558 124,533 107,733 104,579 102,920 7.79%
NOSH 221,226 221,226 200,860 200,860 182,600 166,000 166,000 4.90%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 6.45% 7.39% 7.39% 5.76% 7.25% 7.44% 10.12% -
ROE 7.49% 8.34% 8.63% 5.92% 8.02% 9.63% 13.52% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 91.82 89.57 84.39 73.03 65.20 81.47 82.82 1.73%
EPS 5.47 5.86 5.61 3.78 4.74 6.06 8.38 -6.85%
DPS 2.00 1.00 2.00 1.00 3.00 5.00 0.00 -
NAPS 0.73 0.69 0.65 0.62 0.59 0.63 0.62 2.75%
Adjusted Per Share Value based on latest NOSH - 200,860
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 91.82 89.57 76.62 66.30 53.82 61.13 62.15 6.71%
EPS 5.47 5.86 5.09 3.33 3.90 4.55 6.29 -2.30%
DPS 2.00 1.00 1.82 0.91 2.48 3.75 0.00 -
NAPS 0.73 0.69 0.5902 0.5629 0.487 0.4727 0.4652 7.79%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.69 0.68 0.74 0.805 0.665 0.835 0.965 -
P/RPS 0.75 0.76 0.88 1.10 1.02 1.02 1.17 -7.14%
P/EPS 12.62 11.81 13.19 21.93 14.06 13.77 11.51 1.54%
EY 7.92 8.47 7.58 4.56 7.11 7.26 8.69 -1.53%
DY 2.90 1.47 2.70 1.24 4.51 5.99 0.00 -
P/NAPS 0.95 0.99 1.14 1.30 1.13 1.33 1.56 -7.93%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 20/02/24 21/02/23 22/02/22 23/02/21 25/02/20 26/02/19 26/02/18 -
Price 0.68 0.71 0.75 0.74 0.67 0.75 0.90 -
P/RPS 0.74 0.79 0.89 1.01 1.03 0.92 1.09 -6.24%
P/EPS 12.44 12.33 13.37 20.16 14.17 12.37 10.73 2.49%
EY 8.04 8.11 7.48 4.96 7.06 8.09 9.32 -2.43%
DY 2.94 1.41 2.67 1.35 4.48 6.67 0.00 -
P/NAPS 0.93 1.03 1.15 1.19 1.14 1.19 1.45 -7.13%

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