[REDTONE] QoQ TTM Result on 31-Mar-2022 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
19-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 12.33%
YoY- 232.8%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 174,770 161,573 158,042 172,251 179,697 179,415 177,096 -0.87%
PBT 69,484 60,651 55,850 52,744 50,869 44,444 39,938 44.50%
Tax -16,024 -16,008 -15,992 -12,987 -15,202 -12,843 -11,423 25.23%
NP 53,460 44,643 39,858 39,757 35,667 31,601 28,515 51.87%
-
NP to SH 55,209 44,789 38,874 36,249 32,271 28,414 26,040 64.81%
-
Tax Rate 23.06% 26.39% 28.63% 24.62% 29.88% 28.90% 28.60% -
Total Cost 121,310 116,930 118,184 132,494 144,030 147,814 148,581 -12.61%
-
Net Worth 248,813 220,137 217,508 205,682 184,658 173,063 178,397 24.75%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 13,913 13,913 13,913 13,913 13,913 13,913 13,913 0.00%
Div Payout % 25.20% 31.06% 35.79% 38.38% 43.11% 48.97% 53.43% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 248,813 220,137 217,508 205,682 184,658 173,063 178,397 24.75%
NOSH 782,453 782,453 782,453 782,453 782,453 782,453 782,453 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 30.59% 27.63% 25.22% 23.08% 19.85% 17.61% 16.10% -
ROE 22.19% 20.35% 17.87% 17.62% 17.48% 16.42% 14.60% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 22.61 20.90 20.45 22.28 23.25 23.21 22.91 -0.87%
EPS 7.14 5.79 5.03 4.69 4.18 3.68 3.37 64.73%
DPS 1.80 1.80 1.80 1.80 1.80 1.80 1.80 0.00%
NAPS 0.3219 0.2848 0.2814 0.2661 0.2389 0.2239 0.2308 24.75%
Adjusted Per Share Value based on latest NOSH - 782,453
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 22.34 20.65 20.20 22.01 22.97 22.93 22.63 -0.85%
EPS 7.06 5.72 4.97 4.63 4.12 3.63 3.33 64.80%
DPS 1.78 1.78 1.78 1.78 1.78 1.78 1.78 0.00%
NAPS 0.318 0.2813 0.278 0.2629 0.236 0.2212 0.228 24.75%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.50 0.465 0.39 0.415 0.43 0.51 0.425 -
P/RPS 2.21 2.22 1.91 1.86 1.85 2.20 1.85 12.54%
P/EPS 7.00 8.02 7.75 8.85 10.30 13.87 12.62 -32.41%
EY 14.29 12.46 12.90 11.30 9.71 7.21 7.93 47.92%
DY 3.60 3.87 4.62 4.34 4.19 3.53 4.24 -10.30%
P/NAPS 1.55 1.63 1.39 1.56 1.80 2.28 1.84 -10.77%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 17/11/22 23/08/22 19/05/22 16/02/22 18/11/21 19/08/21 -
Price 0.54 0.455 0.425 0.415 0.46 0.455 0.43 -
P/RPS 2.39 2.18 2.08 1.86 1.98 1.96 1.88 17.30%
P/EPS 7.56 7.85 8.45 8.85 11.02 12.38 12.76 -29.39%
EY 13.23 12.74 11.83 11.30 9.08 8.08 7.83 41.72%
DY 3.33 3.96 4.24 4.34 3.91 3.96 4.19 -14.16%
P/NAPS 1.68 1.60 1.51 1.56 1.93 2.03 1.86 -6.54%

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