[REDTONE] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
17-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 43.56%
YoY- 73.6%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 217,826 195,948 191,286 168,212 158,042 154,173 157,830 24.03%
PBT 77,348 81,822 84,000 69,012 55,850 53,156 56,732 23.02%
Tax -18,988 -16,045 -15,180 -14,220 -15,992 -11,393 -15,116 16.46%
NP 58,360 65,777 68,820 54,792 39,858 41,762 41,616 25.36%
-
NP to SH 60,837 65,385 70,704 55,808 38,874 38,852 38,034 36.88%
-
Tax Rate 24.55% 19.61% 18.07% 20.61% 28.63% 21.43% 26.64% -
Total Cost 159,466 130,170 122,466 113,420 118,184 112,410 116,214 23.55%
-
Net Worth 257,083 258,707 248,813 220,137 217,508 205,682 184,658 24.75%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 19,323 - - - 13,913 - - -
Div Payout % 31.76% - - - 35.79% - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 257,083 258,707 248,813 220,137 217,508 205,682 184,658 24.75%
NOSH 782,453 782,453 782,453 782,453 782,453 782,453 782,453 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 26.79% 33.57% 35.98% 32.57% 25.22% 27.09% 26.37% -
ROE 23.66% 25.27% 28.42% 25.35% 17.87% 18.89% 20.60% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 28.18 25.35 24.75 21.76 20.45 19.95 20.42 24.02%
EPS 7.87 8.45 9.14 7.24 5.03 5.03 4.92 36.89%
DPS 2.50 0.00 0.00 0.00 1.80 0.00 0.00 -
NAPS 0.3326 0.3347 0.3219 0.2848 0.2814 0.2661 0.2389 24.75%
Adjusted Per Share Value based on latest NOSH - 782,453
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 27.84 25.04 24.45 21.50 20.20 19.70 20.17 24.04%
EPS 7.78 8.36 9.04 7.13 4.97 4.97 4.86 36.96%
DPS 2.47 0.00 0.00 0.00 1.78 0.00 0.00 -
NAPS 0.3286 0.3306 0.318 0.2813 0.278 0.2629 0.236 24.76%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.71 0.515 0.50 0.465 0.39 0.415 0.43 -
P/RPS 2.52 2.03 2.02 2.14 1.91 2.08 2.11 12.60%
P/EPS 9.02 6.09 5.47 6.44 7.75 8.26 8.74 2.13%
EY 11.09 16.43 18.29 15.53 12.90 12.11 11.44 -2.05%
DY 3.52 0.00 0.00 0.00 4.62 0.00 0.00 -
P/NAPS 2.13 1.54 1.55 1.63 1.39 1.56 1.80 11.91%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 18/05/23 21/02/23 17/11/22 23/08/22 19/05/22 16/02/22 -
Price 0.68 0.565 0.54 0.455 0.425 0.415 0.46 -
P/RPS 2.41 2.23 2.18 2.09 2.08 2.08 2.25 4.69%
P/EPS 8.64 6.68 5.90 6.30 8.45 8.26 9.35 -5.14%
EY 11.57 14.97 16.94 15.87 11.83 12.11 10.70 5.36%
DY 3.68 0.00 0.00 0.00 4.24 0.00 0.00 -
P/NAPS 2.04 1.69 1.68 1.60 1.51 1.56 1.93 3.77%

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