[REVENUE] QoQ Annualized Quarter Result on 31-Mar-2019 [#3]

Stock
[REVENUE] REVENUE GROUP BERHAD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 5.9%
YoY- 31.69%
Quarter Report
Latest QR
Upcoming QR
REVENUE's Result
REVENUE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 78,776 66,628 59,361 58,588 56,848 59,344 35,363 70.31%
PBT 17,354 15,556 11,259 13,169 13,090 12,848 9,391 50.42%
Tax -3,406 -2,928 -2,010 -3,225 -3,480 -3,740 -2,306 29.60%
NP 13,948 12,628 9,249 9,944 9,610 9,108 7,085 56.88%
-
NP to SH 12,816 11,860 8,696 9,130 8,622 7,704 6,836 51.86%
-
Tax Rate 19.63% 18.82% 17.85% 24.49% 26.59% 29.11% 24.56% -
Total Cost 64,828 54,000 50,112 48,644 47,238 50,236 28,278 73.60%
-
Net Worth 67,186 60,375 57,390 49,026 46,798 44,569 23,399 101.62%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 67,186 60,375 57,390 49,026 46,798 44,569 23,399 101.62%
NOSH 389,419 232,978 231,998 222,848 222,848 222,848 167,136 75.48%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 17.71% 18.95% 15.58% 16.97% 16.90% 15.35% 20.04% -
ROE 19.08% 19.64% 15.15% 18.62% 18.42% 17.29% 29.21% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 31.66 28.69 25.86 26.29 25.51 26.63 21.16 30.72%
EPS 5.32 5.12 3.87 4.09 3.86 3.44 4.09 19.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.25 0.22 0.21 0.20 0.14 54.75%
Adjusted Per Share Value based on latest NOSH - 222,848
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 13.02 11.01 9.81 9.68 9.39 9.81 5.84 70.41%
EPS 2.12 1.96 1.44 1.51 1.42 1.27 1.13 51.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.111 0.0998 0.0948 0.081 0.0773 0.0737 0.0387 101.48%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 - -
Price 1.39 1.48 1.42 1.20 1.37 1.18 0.00 -
P/RPS 4.39 5.16 5.49 4.56 5.37 4.43 0.00 -
P/EPS 26.99 28.98 37.49 29.29 35.41 34.13 0.00 -
EY 3.71 3.45 2.67 3.41 2.82 2.93 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.15 5.69 5.68 5.45 6.52 5.90 0.00 -
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 21/11/19 29/08/19 27/05/19 25/02/19 22/11/18 29/08/18 -
Price 1.39 1.76 1.51 1.25 1.32 1.52 1.26 -
P/RPS 4.39 6.13 5.84 4.75 5.17 5.71 5.96 -18.39%
P/EPS 26.99 34.46 39.86 30.51 34.12 43.97 30.81 -8.42%
EY 3.71 2.90 2.51 3.28 2.93 2.27 3.25 9.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.15 6.77 6.04 5.68 6.29 7.60 9.00 -31.00%

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