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

Stock
[REVENUE] REVENUE GROUP BERHAD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 24.21%
YoY- 64.11%
Quarter Report
Latest QR
Upcoming QR
REVENUE's Result
REVENUE'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 97,669 92,166 92,562 75,352 86,964 92,548 80,662 13.64%
PBT 20,376 25,872 24,940 21,244 15,509 18,056 17,166 12.14%
Tax -7,168 -6,910 -6,086 -5,188 -3,485 -3,886 -3,740 54.47%
NP 13,208 18,961 18,854 16,056 12,024 14,169 13,426 -1.08%
-
NP to SH 13,435 16,898 16,036 13,844 11,146 13,144 12,292 6.12%
-
Tax Rate 35.18% 26.71% 24.40% 24.42% 22.47% 21.52% 21.79% -
Total Cost 84,461 73,205 73,708 59,296 74,940 78,378 67,236 16.47%
-
Net Worth 147,706 177,051 167,318 160,677 136,735 134,515 78,962 51.99%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 147,706 177,051 167,318 160,677 136,735 134,515 78,962 51.99%
NOSH 476,922 466,232 465,118 463,550 414,349 442,207 394,811 13.46%
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 13.52% 20.57% 20.37% 21.31% 13.83% 15.31% 16.64% -
ROE 9.10% 9.54% 9.58% 8.62% 8.15% 9.77% 15.57% -
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 21.82 19.78 19.92 16.41 20.99 22.02 20.43 4.49%
EPS 2.89 3.65 3.48 3.00 2.69 3.27 3.12 -4.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.38 0.36 0.35 0.33 0.32 0.20 39.76%
Adjusted Per Share Value based on latest NOSH - 463,550
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 16.14 15.23 15.30 12.45 14.37 15.29 13.33 13.64%
EPS 2.22 2.79 2.65 2.29 1.84 2.17 2.03 6.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2441 0.2926 0.2765 0.2655 0.226 0.2223 0.1305 51.98%
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 0.96 1.51 1.55 1.86 1.86 1.84 1.26 -
P/RPS 4.40 7.63 7.78 11.33 8.86 8.36 6.17 -20.22%
P/EPS 31.98 41.63 44.92 61.68 69.14 58.85 40.47 -14.56%
EY 3.13 2.40 2.23 1.62 1.45 1.70 2.47 17.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 3.97 4.31 5.31 5.64 5.75 6.30 -40.33%
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 30/08/22 23/05/22 25/02/22 22/11/21 17/09/21 31/05/21 18/02/21 -
Price 0.97 1.07 1.59 1.59 1.94 1.92 1.82 -
P/RPS 4.45 5.41 7.98 9.69 9.24 8.72 8.91 -37.13%
P/EPS 32.32 29.50 46.08 52.73 72.12 61.40 58.46 -32.71%
EY 3.09 3.39 2.17 1.90 1.39 1.63 1.71 48.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.94 2.82 4.42 4.54 5.88 6.00 9.10 -53.01%

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