[RHONEMA] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[RHONEMA] RHONE MA HOLDINGS BERHAD
Announcement Date
20-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 46.09%
YoY- -17.78%
Quarter Report
Latest QR
Upcoming QR
RHONEMA's Result
RHONEMA's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 144,433 120,409 104,678 88,169 104,605 101,286 87,911 8.62%
PBT 14,527 12,014 7,045 8,089 10,294 12,927 14,204 0.37%
Tax -3,723 -3,007 -1,950 -1,693 -2,515 -2,592 -2,981 3.77%
NP 10,804 9,007 5,095 6,396 7,779 10,335 11,223 -0.63%
-
NP to SH 9,679 8,131 4,651 6,396 7,779 10,335 11,006 -2.11%
-
Tax Rate 25.63% 25.03% 27.68% 20.93% 24.43% 20.05% 20.99% -
Total Cost 133,629 111,402 99,583 81,773 96,826 90,951 76,688 9.69%
-
Net Worth 152,645 130,558 120,516 105,907 101,260 99,600 66,894 14.73%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 152,645 130,558 120,516 105,907 101,260 99,600 66,894 14.73%
NOSH 221,226 200,860 200,860 182,600 166,000 166,000 123,878 10.14%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 7.48% 7.48% 4.87% 7.25% 7.44% 10.20% 12.77% -
ROE 6.34% 6.23% 3.86% 6.04% 7.68% 10.38% 16.45% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 65.29 59.95 52.11 48.29 63.02 61.02 70.97 -1.38%
EPS 4.48 4.05 2.41 3.51 4.69 6.23 8.88 -10.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.65 0.60 0.58 0.61 0.60 0.54 4.16%
Adjusted Per Share Value based on latest NOSH - 182,600
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 65.29 54.43 47.32 39.85 47.28 45.78 39.74 8.62%
EPS 4.48 3.68 2.10 2.89 3.52 4.67 4.98 -1.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.5902 0.5448 0.4787 0.4577 0.4502 0.3024 14.73%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 - -
Price 0.68 0.69 0.615 0.70 0.80 1.10 0.00 -
P/RPS 1.04 1.15 1.18 1.45 1.27 1.80 0.00 -
P/EPS 15.54 17.05 26.56 19.98 17.07 17.67 0.00 -
EY 6.43 5.87 3.77 5.00 5.86 5.66 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.06 1.03 1.21 1.31 1.83 0.00 -
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 15/11/22 16/11/21 17/11/20 20/11/19 21/11/18 21/11/17 14/12/16 -
Price 0.68 0.69 0.605 0.675 0.79 0.95 0.00 -
P/RPS 1.04 1.15 1.16 1.40 1.25 1.56 0.00 -
P/EPS 15.54 17.05 26.13 19.27 16.86 15.26 0.00 -
EY 6.43 5.87 3.83 5.19 5.93 6.55 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.06 1.01 1.16 1.30 1.58 0.00 -

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