[REVENUE] QoQ Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[REVENUE] REVENUE GROUP BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 11.92%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REVENUE's Result
REVENUE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 66,628 59,361 58,588 56,848 59,344 35,363 31,116 66.05%
PBT 15,556 11,259 13,169 13,090 12,848 9,391 8,882 45.24%
Tax -2,928 -2,010 -3,225 -3,480 -3,740 -2,306 -1,949 31.13%
NP 12,628 9,249 9,944 9,610 9,108 7,085 6,933 49.09%
-
NP to SH 11,860 8,696 9,130 8,622 7,704 6,836 6,933 42.98%
-
Tax Rate 18.82% 17.85% 24.49% 26.59% 29.11% 24.56% 21.94% -
Total Cost 54,000 50,112 48,644 47,238 50,236 28,278 24,182 70.76%
-
Net Worth 60,375 57,390 49,026 46,798 44,569 23,399 21,727 97.53%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 60,375 57,390 49,026 46,798 44,569 23,399 21,727 97.53%
NOSH 232,978 231,998 222,848 222,848 222,848 167,136 167,136 24.76%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 18.95% 15.58% 16.97% 16.90% 15.35% 20.04% 22.28% -
ROE 19.64% 15.15% 18.62% 18.42% 17.29% 29.21% 31.91% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 28.69 25.86 26.29 25.51 26.63 21.16 18.62 33.36%
EPS 5.12 3.87 4.09 3.86 3.44 4.09 4.08 16.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.25 0.22 0.21 0.20 0.14 0.13 58.67%
Adjusted Per Share Value based on latest NOSH - 222,848
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 11.01 9.81 9.68 9.39 9.81 5.84 5.14 66.09%
EPS 1.96 1.44 1.51 1.42 1.27 1.13 1.15 42.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0998 0.0948 0.081 0.0773 0.0737 0.0387 0.0359 97.58%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 - - -
Price 1.48 1.42 1.20 1.37 1.18 0.00 0.00 -
P/RPS 5.16 5.49 4.56 5.37 4.43 0.00 0.00 -
P/EPS 28.98 37.49 29.29 35.41 34.13 0.00 0.00 -
EY 3.45 2.67 3.41 2.82 2.93 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.69 5.68 5.45 6.52 5.90 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 29/08/19 27/05/19 25/02/19 22/11/18 29/08/18 13/07/18 -
Price 1.76 1.51 1.25 1.32 1.52 1.26 0.00 -
P/RPS 6.13 5.84 4.75 5.17 5.71 5.96 0.00 -
P/EPS 34.46 39.86 30.51 34.12 43.97 30.81 0.00 -
EY 2.90 2.51 3.28 2.93 2.27 3.25 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.77 6.04 5.68 6.29 7.60 9.00 0.00 -

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