[REVENUE] QoQ TTM Result on 30-Jun-2020 [#4]

Stock
[REVENUE] REVENUE GROUP BERHAD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- -15.64%
YoY- -13.61%
Quarter Report
Latest QR
Upcoming QR
REVENUE's Result
REVENUE's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 92,886 79,320 81,279 78,376 70,320 70,323 61,180 32.06%
PBT 15,498 11,592 11,195 11,686 11,111 13,392 11,935 19.00%
Tax -3,535 -2,794 -2,756 -2,627 -1,596 -1,972 -1,805 56.46%
NP 11,963 8,798 8,439 9,059 9,515 11,420 10,130 11.71%
-
NP to SH 10,314 7,251 6,657 7,513 8,906 10,795 9,736 3.91%
-
Tax Rate 22.81% 24.10% 24.62% 22.48% 14.36% 14.73% 15.12% -
Total Cost 80,923 70,522 72,840 69,317 60,805 58,903 51,050 35.91%
-
Net Worth 134,515 78,962 74,654 85,687 85,672 67,186 60,375 70.50%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 134,515 78,962 74,654 85,687 85,672 67,186 60,375 70.50%
NOSH 442,207 394,811 394,811 389,842 389,419 389,419 232,978 53.23%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 12.88% 11.09% 10.38% 11.56% 13.53% 16.24% 16.56% -
ROE 7.67% 9.18% 8.92% 8.77% 10.40% 16.07% 16.13% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 22.10 20.09 20.69 20.12 18.06 28.26 26.35 -11.05%
EPS 2.45 1.84 1.69 1.93 2.29 4.34 4.19 -30.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.20 0.19 0.22 0.22 0.27 0.26 14.83%
Adjusted Per Share Value based on latest NOSH - 389,842
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 15.35 13.11 13.43 12.95 11.62 11.62 10.11 32.06%
EPS 1.70 1.20 1.10 1.24 1.47 1.78 1.61 3.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2223 0.1305 0.1234 0.1416 0.1416 0.111 0.0998 70.47%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.84 1.26 1.18 1.18 1.02 1.39 1.48 -
P/RPS 8.33 6.27 5.70 5.86 5.65 4.92 5.62 29.96%
P/EPS 74.99 68.61 69.65 61.17 44.60 32.04 35.30 65.17%
EY 1.33 1.46 1.44 1.63 2.24 3.12 2.83 -39.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.75 6.30 6.21 5.36 4.64 5.15 5.69 0.70%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/05/21 18/02/21 26/11/20 28/08/20 28/05/20 25/02/20 21/11/19 -
Price 1.92 1.82 1.26 1.35 1.14 1.39 1.76 -
P/RPS 8.69 9.06 6.09 6.71 6.31 4.92 6.68 19.14%
P/EPS 78.25 99.10 74.37 69.99 49.85 32.04 41.98 51.40%
EY 1.28 1.01 1.34 1.43 2.01 3.12 2.38 -33.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.00 9.10 6.63 6.14 5.18 5.15 6.77 -7.72%

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