[RHONEMA] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[RHONEMA] RHONE MA HOLDINGS BERHAD
Announcement Date
16-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 13.96%
YoY- 57.48%
Quarter Report
Latest QR
Upcoming QR
RHONEMA's Result
RHONEMA's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 214,510 202,036 193,529 162,414 135,569 118,803 140,807 7.26%
PBT 21,124 15,877 20,118 16,593 10,271 11,405 14,429 6.55%
Tax -6,381 -3,715 -5,802 -4,228 -2,936 -2,722 -3,067 12.97%
NP 14,743 12,162 14,316 12,365 7,335 8,683 11,362 4.43%
-
NP to SH 12,502 11,777 12,816 10,852 6,891 8,683 11,362 1.60%
-
Tax Rate 30.21% 23.40% 28.84% 25.48% 28.59% 23.87% 21.26% -
Total Cost 199,767 189,874 179,213 150,049 128,234 110,120 129,445 7.49%
-
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 2,212 2,212 2,008 - - - - -
Div Payout % 17.70% 18.78% 15.67% - - - - -
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 6.87% 6.02% 7.40% 7.61% 5.41% 7.31% 8.07% -
ROE 7.44% 7.39% 8.40% 8.31% 5.72% 8.20% 11.22% -
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 96.96 91.33 87.48 80.86 67.49 65.06 84.82 2.25%
EPS 5.65 5.32 5.79 5.40 3.43 4.76 6.84 -3.13%
DPS 1.00 1.00 0.91 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 - 200,860
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 96.96 91.33 87.48 73.42 61.28 53.70 63.65 7.26%
EPS 5.65 5.32 5.79 4.91 3.11 3.92 5.14 1.58%
DPS 1.00 1.00 0.91 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 0.75 0.76 0.78 0.85 0.91 1.08 0.94 -3.69%
P/EPS 12.83 12.96 11.74 12.77 17.93 14.72 11.69 1.56%
EY 7.79 7.72 8.52 7.83 5.58 6.79 8.56 -1.55%
DY 1.38 1.45 1.34 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 0.71 0.74 0.78 0.85 0.90 1.04 0.93 -4.39%
P/EPS 12.21 12.77 11.74 12.77 17.63 14.19 11.54 0.94%
EY 8.19 7.83 8.52 7.83 5.67 7.04 8.66 -0.92%
DY 1.45 1.47 1.34 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