[RHONEMA] YoY Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[RHONEMA] RHONE MA HOLDINGS BERHAD
Announcement Date
14-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 53.08%
YoY- -9.93%
Quarter Report
Latest QR
Upcoming QR
RHONEMA's Result
RHONEMA's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 159,696 148,317 144,433 120,409 104,678 88,169 104,605 7.29%
PBT 13,970 11,356 14,527 12,014 7,045 8,089 10,294 5.21%
Tax -3,998 -3,027 -3,723 -3,007 -1,950 -1,693 -2,515 8.02%
NP 9,972 8,329 10,804 9,007 5,095 6,396 7,779 4.22%
-
NP to SH 9,129 8,718 9,679 8,131 4,651 6,396 7,779 2.70%
-
Tax Rate 28.62% 26.66% 25.63% 25.03% 27.68% 20.93% 24.43% -
Total Cost 149,724 139,988 133,629 111,402 99,583 81,773 96,826 7.52%
-
Net Worth 168,131 159,282 152,645 130,558 120,516 105,907 101,260 8.80%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 168,131 159,282 152,645 130,558 120,516 105,907 101,260 8.80%
NOSH 221,226 221,226 221,226 200,860 200,860 182,600 166,000 4.89%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 6.24% 5.62% 7.48% 7.48% 4.87% 7.25% 7.44% -
ROE 5.43% 5.47% 6.34% 6.23% 3.86% 6.04% 7.68% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 72.19 67.04 65.29 59.95 52.11 48.29 63.02 2.28%
EPS 4.13 3.94 4.48 4.05 2.41 3.51 4.69 -2.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.72 0.69 0.65 0.60 0.58 0.61 3.72%
Adjusted Per Share Value based on latest NOSH - 221,226
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 72.19 67.04 65.29 54.43 47.32 39.85 47.28 7.30%
EPS 4.13 3.94 4.48 3.68 2.10 2.89 3.52 2.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.72 0.69 0.5902 0.5448 0.4787 0.4577 8.81%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.725 0.69 0.68 0.69 0.615 0.70 0.80 -
P/RPS 1.00 1.03 1.04 1.15 1.18 1.45 1.27 -3.90%
P/EPS 17.57 17.51 15.54 17.05 26.56 19.98 17.07 0.48%
EY 5.69 5.71 6.43 5.87 3.77 5.00 5.86 -0.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.96 0.99 1.06 1.03 1.21 1.31 -5.20%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 12/11/24 14/11/23 15/11/22 16/11/21 17/11/20 20/11/19 21/11/18 -
Price 0.69 0.68 0.68 0.69 0.605 0.675 0.79 -
P/RPS 0.96 1.01 1.04 1.15 1.16 1.40 1.25 -4.30%
P/EPS 16.72 17.26 15.54 17.05 26.13 19.27 16.86 -0.13%
EY 5.98 5.80 6.43 5.87 3.83 5.19 5.93 0.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.94 0.99 1.06 1.01 1.16 1.30 -5.76%

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