[REDTONE] QoQ TTM Result on 30-Sep-2021 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 9.12%
YoY- 552.6%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 158,042 172,251 179,697 179,415 177,096 159,792 153,188 2.10%
PBT 55,850 52,744 50,869 44,444 39,938 22,598 18,491 109.37%
Tax -15,992 -12,987 -15,202 -12,843 -11,423 -9,666 -11,015 28.30%
NP 39,858 39,757 35,667 31,601 28,515 12,932 7,476 206.12%
-
NP to SH 38,874 36,249 32,271 28,414 26,040 10,892 5,799 256.76%
-
Tax Rate 28.63% 24.62% 29.88% 28.90% 28.60% 42.77% 59.57% -
Total Cost 118,184 132,494 144,030 147,814 148,581 146,860 145,712 -13.06%
-
Net Worth 217,508 205,682 184,658 173,063 178,397 170,822 162,629 21.45%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 13,913 13,913 13,913 13,913 13,913 13,913 13,913 0.00%
Div Payout % 35.79% 38.38% 43.11% 48.97% 53.43% 127.74% 239.92% -
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 217,508 205,682 184,658 173,063 178,397 170,822 162,629 21.45%
NOSH 782,453 782,453 782,453 782,453 782,453 782,453 782,453 0.00%
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 25.22% 23.08% 19.85% 17.61% 16.10% 8.09% 4.88% -
ROE 17.87% 17.62% 17.48% 16.42% 14.60% 6.38% 3.57% -
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 20.45 22.28 23.25 23.21 22.91 20.67 19.82 2.11%
EPS 5.03 4.69 4.18 3.68 3.37 1.41 0.75 256.87%
DPS 1.80 1.80 1.80 1.80 1.80 1.80 1.80 0.00%
NAPS 0.2814 0.2661 0.2389 0.2239 0.2308 0.221 0.2104 21.45%
Adjusted Per Share Value based on latest NOSH - 782,453
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 20.20 22.01 22.97 22.93 22.63 20.42 19.58 2.10%
EPS 4.97 4.63 4.12 3.63 3.33 1.39 0.74 257.21%
DPS 1.78 1.78 1.78 1.78 1.78 1.78 1.78 0.00%
NAPS 0.278 0.2629 0.236 0.2212 0.228 0.2183 0.2078 21.47%
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 0.39 0.415 0.43 0.51 0.425 0.44 0.36 -
P/RPS 1.91 1.86 1.85 2.20 1.85 2.13 1.82 3.27%
P/EPS 7.75 8.85 10.30 13.87 12.62 31.22 47.98 -70.43%
EY 12.90 11.30 9.71 7.21 7.93 3.20 2.08 238.69%
DY 4.62 4.34 4.19 3.53 4.24 4.09 5.00 -5.14%
P/NAPS 1.39 1.56 1.80 2.28 1.84 1.99 1.71 -12.93%
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 23/08/22 19/05/22 16/02/22 18/11/21 19/08/21 20/05/21 19/02/21 -
Price 0.425 0.415 0.46 0.455 0.43 0.445 0.42 -
P/RPS 2.08 1.86 1.98 1.96 1.88 2.15 2.12 -1.26%
P/EPS 8.45 8.85 11.02 12.38 12.76 31.58 55.98 -71.74%
EY 11.83 11.30 9.08 8.08 7.83 3.17 1.79 253.39%
DY 4.24 4.34 3.91 3.96 4.19 4.04 4.29 -0.78%
P/NAPS 1.51 1.56 1.93 2.03 1.86 2.01 2.00 -17.12%

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