[REDTONE] QoQ TTM Result on 30-Sep-2022 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
17-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 15.22%
YoY- 57.63%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 217,826 189,373 174,770 161,573 158,042 172,251 179,697 13.72%
PBT 77,348 77,350 69,484 60,651 55,850 52,744 50,869 32.33%
Tax -18,988 -19,481 -16,024 -16,008 -15,992 -12,987 -15,202 16.02%
NP 58,360 57,869 53,460 44,643 39,858 39,757 35,667 38.98%
-
NP to SH 60,837 58,774 55,209 44,789 38,874 36,249 32,271 52.78%
-
Tax Rate 24.55% 25.19% 23.06% 26.39% 28.63% 24.62% 29.88% -
Total Cost 159,466 131,504 121,310 116,930 118,184 132,494 144,030 7.04%
-
Net Worth 257,083 258,707 248,813 220,137 217,508 205,682 184,658 24.75%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 19,323 13,913 13,913 13,913 13,913 13,913 13,913 24.55%
Div Payout % 31.76% 23.67% 25.20% 31.06% 35.79% 38.38% 43.11% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 257,083 258,707 248,813 220,137 217,508 205,682 184,658 24.75%
NOSH 782,453 782,453 782,453 782,453 782,453 782,453 782,453 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 26.79% 30.56% 30.59% 27.63% 25.22% 23.08% 19.85% -
ROE 23.66% 22.72% 22.19% 20.35% 17.87% 17.62% 17.48% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 28.18 24.50 22.61 20.90 20.45 22.28 23.25 13.71%
EPS 7.87 7.60 7.14 5.79 5.03 4.69 4.18 52.65%
DPS 2.50 1.80 1.80 1.80 1.80 1.80 1.80 24.55%
NAPS 0.3326 0.3347 0.3219 0.2848 0.2814 0.2661 0.2389 24.75%
Adjusted Per Share Value based on latest NOSH - 782,453
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 27.84 24.20 22.34 20.65 20.20 22.01 22.97 13.71%
EPS 7.78 7.51 7.06 5.72 4.97 4.63 4.12 52.95%
DPS 2.47 1.78 1.78 1.78 1.78 1.78 1.78 24.48%
NAPS 0.3286 0.3306 0.318 0.2813 0.278 0.2629 0.236 24.76%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.71 0.515 0.50 0.465 0.39 0.415 0.43 -
P/RPS 2.52 2.10 2.21 2.22 1.91 1.86 1.85 22.95%
P/EPS 9.02 6.77 7.00 8.02 7.75 8.85 10.30 -8.48%
EY 11.09 14.76 14.29 12.46 12.90 11.30 9.71 9.29%
DY 3.52 3.50 3.60 3.87 4.62 4.34 4.19 -10.99%
P/NAPS 2.13 1.54 1.55 1.63 1.39 1.56 1.80 11.91%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 18/05/23 21/02/23 17/11/22 23/08/22 19/05/22 16/02/22 -
Price 0.68 0.565 0.54 0.455 0.425 0.415 0.46 -
P/RPS 2.41 2.31 2.39 2.18 2.08 1.86 1.98 14.04%
P/EPS 8.64 7.43 7.56 7.85 8.45 8.85 11.02 -15.01%
EY 11.57 13.46 13.23 12.74 11.83 11.30 9.08 17.58%
DY 3.68 3.19 3.33 3.96 4.24 4.34 3.91 -3.97%
P/NAPS 2.04 1.69 1.68 1.60 1.51 1.56 1.93 3.77%

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