[REDTONE] QoQ TTM Result on 30-Sep-2023 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
16-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- -18.47%
YoY- 10.75%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 359,725 315,813 267,069 230,955 217,826 189,373 174,770 61.88%
PBT 81,935 57,626 56,939 65,420 77,348 77,350 69,484 11.62%
Tax -23,135 -19,356 -18,033 -17,520 -18,988 -19,481 -16,024 27.77%
NP 58,800 38,270 38,906 47,900 58,360 57,869 53,460 6.55%
-
NP to SH 58,246 40,548 39,919 49,602 60,837 58,774 55,209 3.63%
-
Tax Rate 28.24% 33.59% 31.67% 26.78% 24.55% 25.19% 23.06% -
Total Cost 300,925 277,543 228,163 183,055 159,466 131,504 121,310 83.35%
-
Net Worth 291,789 282,591 262,571 242,706 257,083 258,707 248,813 11.21%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 23,188 19,323 19,323 19,323 19,323 13,913 13,913 40.61%
Div Payout % 39.81% 47.66% 48.41% 38.96% 31.76% 23.67% 25.20% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 291,789 282,591 262,571 242,706 257,083 258,707 248,813 11.21%
NOSH 782,453 782,453 782,453 782,453 782,453 782,453 782,453 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 16.35% 12.12% 14.57% 20.74% 26.79% 30.56% 30.59% -
ROE 19.96% 14.35% 15.20% 20.44% 23.66% 22.72% 22.19% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 46.54 40.86 34.55 29.88 28.18 24.50 22.61 61.88%
EPS 7.54 5.25 5.16 6.42 7.87 7.60 7.14 3.70%
DPS 3.00 2.50 2.50 2.50 2.50 1.80 1.80 40.61%
NAPS 0.3775 0.3656 0.3397 0.314 0.3326 0.3347 0.3219 11.21%
Adjusted Per Share Value based on latest NOSH - 782,453
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 45.97 40.36 34.13 29.52 27.84 24.20 22.34 61.85%
EPS 7.44 5.18 5.10 6.34 7.78 7.51 7.06 3.56%
DPS 2.96 2.47 2.47 2.47 2.47 1.78 1.78 40.40%
NAPS 0.3729 0.3612 0.3356 0.3102 0.3286 0.3306 0.318 11.21%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.03 0.975 0.70 0.69 0.71 0.515 0.50 -
P/RPS 2.21 2.39 2.03 2.31 2.52 2.10 2.21 0.00%
P/EPS 13.67 18.59 13.55 10.75 9.02 6.77 7.00 56.29%
EY 7.32 5.38 7.38 9.30 11.09 14.76 14.29 -36.00%
DY 2.91 2.56 3.57 3.62 3.52 3.50 3.60 -13.23%
P/NAPS 2.73 2.67 2.06 2.20 2.13 1.54 1.55 45.89%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 22/08/24 21/05/24 22/02/24 16/11/23 24/08/23 18/05/23 21/02/23 -
Price 1.03 1.04 1.04 0.78 0.68 0.565 0.54 -
P/RPS 2.21 2.55 3.01 2.61 2.41 2.31 2.39 -5.09%
P/EPS 13.67 19.83 20.14 12.15 8.64 7.43 7.56 48.47%
EY 7.32 5.04 4.97 8.23 11.57 13.46 13.23 -32.62%
DY 2.91 2.40 2.40 3.21 3.68 3.19 3.33 -8.60%
P/NAPS 2.73 2.84 3.06 2.48 2.04 1.69 1.68 38.26%

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