[RHONEMA] YoY TTM Result on 30-Sep-2020 [#3]

Stock
[RHONEMA] RHONE MA HOLDINGS BERHAD
Announcement Date
17-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -2.6%
YoY- -20.64%
Quarter Report
Latest QR
Upcoming QR
RHONEMA's Result
RHONEMA's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 202,036 193,529 162,414 135,569 118,803 140,807 132,570 7.27%
PBT 15,877 20,118 16,593 10,271 11,405 14,429 11,943 4.85%
Tax -3,715 -5,802 -4,228 -2,936 -2,722 -3,067 -3,448 1.25%
NP 12,162 14,316 12,365 7,335 8,683 11,362 8,495 6.16%
-
NP to SH 11,777 12,816 10,852 6,891 8,683 11,362 8,495 5.59%
-
Tax Rate 23.40% 28.84% 25.48% 28.59% 23.87% 21.26% 28.87% -
Total Cost 189,874 179,213 150,049 128,234 110,120 129,445 124,075 7.34%
-
Net Worth 159,282 152,645 130,558 120,516 105,907 101,260 99,600 8.13%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 2,212 2,008 - - - - 3,320 -6.54%
Div Payout % 18.78% 15.67% - - - - 39.08% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 159,282 152,645 130,558 120,516 105,907 101,260 99,600 8.13%
NOSH 221,226 221,226 200,860 200,860 182,600 166,000 166,000 4.90%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 6.02% 7.40% 7.61% 5.41% 7.31% 8.07% 6.41% -
ROE 7.39% 8.40% 8.31% 5.72% 8.20% 11.22% 8.53% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 91.33 87.48 80.86 67.49 65.06 84.82 79.86 2.26%
EPS 5.32 5.79 5.40 3.43 4.76 6.84 5.12 0.64%
DPS 1.00 0.91 0.00 0.00 0.00 0.00 2.00 -10.90%
NAPS 0.72 0.69 0.65 0.60 0.58 0.61 0.60 3.08%
Adjusted Per Share Value based on latest NOSH - 200,860
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 91.33 87.48 73.42 61.28 53.70 63.65 59.93 7.27%
EPS 5.32 5.79 4.91 3.11 3.92 5.14 3.84 5.58%
DPS 1.00 0.91 0.00 0.00 0.00 0.00 1.50 -6.53%
NAPS 0.72 0.69 0.5902 0.5448 0.4787 0.4577 0.4502 8.13%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.69 0.68 0.69 0.615 0.70 0.80 1.10 -
P/RPS 0.76 0.78 0.85 0.91 1.08 0.94 1.38 -9.45%
P/EPS 12.96 11.74 12.77 17.93 14.72 11.69 21.49 -8.07%
EY 7.72 8.52 7.83 5.58 6.79 8.56 4.65 8.81%
DY 1.45 1.34 0.00 0.00 0.00 0.00 1.82 -3.71%
P/NAPS 0.96 0.99 1.06 1.03 1.21 1.31 1.83 -10.19%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 14/11/23 15/11/22 16/11/21 17/11/20 20/11/19 21/11/18 21/11/17 -
Price 0.68 0.68 0.69 0.605 0.675 0.79 0.95 -
P/RPS 0.74 0.78 0.85 0.90 1.04 0.93 1.19 -7.60%
P/EPS 12.77 11.74 12.77 17.63 14.19 11.54 18.56 -6.03%
EY 7.83 8.52 7.83 5.67 7.04 8.66 5.39 6.41%
DY 1.47 1.34 0.00 0.00 0.00 0.00 2.11 -5.84%
P/NAPS 0.94 0.99 1.06 1.01 1.16 1.30 1.58 -8.28%

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