[REDTONE] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 23.46%
YoY- 41.92%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 158,042 154,173 157,830 154,088 177,096 160,633 152,628 2.35%
PBT 55,850 53,156 56,732 49,808 39,938 36,081 34,870 37.01%
Tax -15,992 -11,393 -15,116 -14,156 -11,423 -9,308 -7,558 65.04%
NP 39,858 41,762 41,616 35,652 28,515 26,773 27,312 28.74%
-
NP to SH 38,874 38,852 38,034 32,148 26,040 25,240 25,572 32.31%
-
Tax Rate 28.63% 21.43% 26.64% 28.42% 28.60% 25.80% 21.67% -
Total Cost 118,184 112,410 116,214 118,436 148,581 133,860 125,316 -3.84%
-
Net Worth 217,508 205,682 184,658 173,063 178,397 170,822 162,629 21.45%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 13,913 - - - 13,913 - - -
Div Payout % 35.79% - - - 53.43% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 217,508 205,682 184,658 173,063 178,397 170,822 162,629 21.45%
NOSH 782,453 782,453 782,453 782,453 782,453 782,453 782,453 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 25.22% 27.09% 26.37% 23.14% 16.10% 16.67% 17.89% -
ROE 17.87% 18.89% 20.60% 18.58% 14.60% 14.78% 15.72% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 20.45 19.95 20.42 19.94 22.91 20.78 19.75 2.35%
EPS 5.03 5.03 4.92 4.16 3.37 3.25 3.30 32.54%
DPS 1.80 0.00 0.00 0.00 1.80 0.00 0.00 -
NAPS 0.2814 0.2661 0.2389 0.2239 0.2308 0.221 0.2104 21.45%
Adjusted Per Share Value based on latest NOSH - 782,453
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 20.20 19.70 20.17 19.69 22.63 20.53 19.51 2.35%
EPS 4.97 4.97 4.86 4.11 3.33 3.23 3.27 32.29%
DPS 1.78 0.00 0.00 0.00 1.78 0.00 0.00 -
NAPS 0.278 0.2629 0.236 0.2212 0.228 0.2183 0.2078 21.47%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.39 0.415 0.43 0.51 0.425 0.44 0.36 -
P/RPS 1.91 2.08 2.11 2.56 1.85 2.12 1.82 3.27%
P/EPS 7.75 8.26 8.74 12.26 12.62 13.47 10.88 -20.29%
EY 12.90 12.11 11.44 8.16 7.93 7.42 9.19 25.44%
DY 4.62 0.00 0.00 0.00 4.24 0.00 0.00 -
P/NAPS 1.39 1.56 1.80 2.28 1.84 1.99 1.71 -12.93%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 19/05/22 16/02/22 18/11/21 19/08/21 20/05/21 19/02/21 -
Price 0.425 0.415 0.46 0.455 0.43 0.445 0.42 -
P/RPS 2.08 2.08 2.25 2.28 1.88 2.14 2.13 -1.57%
P/EPS 8.45 8.26 9.35 10.94 12.76 13.63 12.70 -23.84%
EY 11.83 12.11 10.70 9.14 7.83 7.34 7.88 31.20%
DY 4.24 0.00 0.00 0.00 4.19 0.00 0.00 -
P/NAPS 1.51 1.56 1.93 2.03 1.86 2.01 2.00 -17.12%

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