[REVENUE] QoQ Annualized Quarter Result on 30-Jun-2021 [#4]

Stock
[REVENUE] REVENUE GROUP BERHAD
Announcement Date
17-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -15.2%
YoY- 48.4%
Quarter Report
Latest QR
Upcoming QR
REVENUE's Result
REVENUE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 92,166 92,562 75,352 86,964 92,548 80,662 78,236 11.55%
PBT 25,872 24,940 21,244 15,509 18,056 17,166 13,592 53.65%
Tax -6,910 -6,086 -5,188 -3,485 -3,886 -3,740 -3,444 59.14%
NP 18,961 18,854 16,056 12,024 14,169 13,426 10,148 51.75%
-
NP to SH 16,898 16,036 13,844 11,146 13,144 12,292 8,436 58.97%
-
Tax Rate 26.71% 24.40% 24.42% 22.47% 21.52% 21.79% 25.34% -
Total Cost 73,205 73,708 59,296 74,940 78,378 67,236 68,088 4.95%
-
Net Worth 177,051 167,318 160,677 136,735 134,515 78,962 74,654 77.93%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 177,051 167,318 160,677 136,735 134,515 78,962 74,654 77.93%
NOSH 466,232 465,118 463,550 414,349 442,207 394,811 394,811 11.73%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 20.57% 20.37% 21.31% 13.83% 15.31% 16.64% 12.97% -
ROE 9.54% 9.58% 8.62% 8.15% 9.77% 15.57% 11.30% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 19.78 19.92 16.41 20.99 22.02 20.43 19.91 -0.43%
EPS 3.65 3.48 3.00 2.69 3.27 3.12 2.16 41.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.36 0.35 0.33 0.32 0.20 0.19 58.80%
Adjusted Per Share Value based on latest NOSH - 442,068
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 15.23 15.30 12.45 14.37 15.29 13.33 12.93 11.54%
EPS 2.79 2.65 2.29 1.84 2.17 2.03 1.39 59.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2926 0.2765 0.2655 0.226 0.2223 0.1305 0.1234 77.91%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.51 1.55 1.86 1.86 1.84 1.26 1.18 -
P/RPS 7.63 7.78 11.33 8.86 8.36 6.17 5.93 18.31%
P/EPS 41.63 44.92 61.68 69.14 58.85 40.47 54.96 -16.91%
EY 2.40 2.23 1.62 1.45 1.70 2.47 1.82 20.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.97 4.31 5.31 5.64 5.75 6.30 6.21 -25.80%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 23/05/22 25/02/22 22/11/21 17/09/21 31/05/21 18/02/21 26/11/20 -
Price 1.07 1.59 1.59 1.94 1.92 1.82 1.26 -
P/RPS 5.41 7.98 9.69 9.24 8.72 8.91 6.33 -9.94%
P/EPS 29.50 46.08 52.73 72.12 61.40 58.46 58.69 -36.80%
EY 3.39 2.17 1.90 1.39 1.63 1.71 1.70 58.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.82 4.42 4.54 5.88 6.00 9.10 6.63 -43.47%

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