[REVENUE] QoQ Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[REVENUE] REVENUE GROUP BERHAD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 8.06%
YoY- 48.64%
Quarter Report
Latest QR
Upcoming QR
REVENUE's Result
REVENUE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 78,236 78,378 73,204 78,776 66,628 59,361 58,588 21.20%
PBT 13,592 11,685 12,972 17,354 15,556 11,259 13,169 2.12%
Tax -3,444 -2,628 -2,676 -3,406 -2,928 -2,010 -3,225 4.46%
NP 10,148 9,057 10,296 13,948 12,628 9,249 9,944 1.35%
-
NP to SH 8,436 7,511 9,408 12,816 11,860 8,696 9,130 -5.12%
-
Tax Rate 25.34% 22.49% 20.63% 19.63% 18.82% 17.85% 24.49% -
Total Cost 68,088 69,321 62,908 64,828 54,000 50,112 48,644 25.05%
-
Net Worth 74,654 85,687 85,672 67,186 60,375 57,390 49,026 32.25%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 74,654 85,687 85,672 67,186 60,375 57,390 49,026 32.25%
NOSH 394,811 389,842 389,419 389,419 232,978 231,998 222,848 46.26%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 12.97% 11.56% 14.06% 17.71% 18.95% 15.58% 16.97% -
ROE 11.30% 8.77% 10.98% 19.08% 19.64% 15.15% 18.62% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 19.91 20.12 18.80 31.66 28.69 25.86 26.29 -16.87%
EPS 2.16 2.39 3.24 5.32 5.12 3.87 4.09 -34.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.22 0.22 0.27 0.26 0.25 0.22 -9.28%
Adjusted Per Share Value based on latest NOSH - 389,419
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 12.93 12.95 12.10 13.02 11.01 9.81 9.68 21.22%
EPS 1.39 1.24 1.55 2.12 1.96 1.44 1.51 -5.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1234 0.1416 0.1416 0.111 0.0998 0.0948 0.081 32.29%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.18 1.18 1.02 1.39 1.48 1.42 1.20 -
P/RPS 5.93 5.86 5.43 4.39 5.16 5.49 4.56 19.08%
P/EPS 54.96 61.19 42.22 26.99 28.98 37.49 29.29 51.95%
EY 1.82 1.63 2.37 3.71 3.45 2.67 3.41 -34.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.21 5.36 4.64 5.15 5.69 5.68 5.45 9.06%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 28/08/20 28/05/20 25/02/20 21/11/19 29/08/19 27/05/19 -
Price 1.26 1.35 1.14 1.39 1.76 1.51 1.25 -
P/RPS 6.33 6.71 6.06 4.39 6.13 5.84 4.75 21.03%
P/EPS 58.69 70.01 47.19 26.99 34.46 39.86 30.51 54.48%
EY 1.70 1.43 2.12 3.71 2.90 2.51 3.28 -35.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.63 6.14 5.18 5.15 6.77 6.04 5.68 10.82%

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