[REVENUE] QoQ TTM Result on 30-Jun-2021 [#4]

Stock
[REVENUE] REVENUE GROUP BERHAD
Announcement Date
17-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 8.02%
YoY- 48.29%
Quarter Report
Latest QR
Upcoming QR
REVENUE's Result
REVENUE's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 86,678 92,914 86,243 86,964 92,886 79,320 81,279 4.38%
PBT 21,370 19,394 17,421 15,508 15,498 11,592 11,195 53.94%
Tax -5,753 -4,657 -3,920 -3,484 -3,535 -2,794 -2,756 63.40%
NP 15,617 14,737 13,501 12,024 11,963 8,798 8,439 50.78%
-
NP to SH 13,957 13,013 12,493 11,141 10,314 7,251 6,657 63.88%
-
Tax Rate 26.92% 24.01% 22.50% 22.47% 22.81% 24.10% 24.62% -
Total Cost 71,061 78,177 72,742 74,940 80,923 70,522 72,840 -1.63%
-
Net Worth 177,051 167,318 160,677 145,882 134,515 78,962 74,654 77.93%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 177,051 167,318 160,677 145,882 134,515 78,962 74,654 77.93%
NOSH 466,232 465,118 463,550 442,068 442,207 394,811 394,811 11.73%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 18.02% 15.86% 15.65% 13.83% 12.88% 11.09% 10.38% -
ROE 7.88% 7.78% 7.78% 7.64% 7.67% 9.18% 8.92% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 18.60 19.99 18.79 19.67 22.10 20.09 20.69 -6.85%
EPS 3.00 2.80 2.72 2.52 2.45 1.84 1.69 46.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.36 0.35 0.33 0.32 0.20 0.19 58.80%
Adjusted Per Share Value based on latest NOSH - 442,068
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 14.32 15.36 14.25 14.37 15.35 13.11 13.43 4.37%
EPS 2.31 2.15 2.06 1.84 1.70 1.20 1.10 64.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2926 0.2765 0.2655 0.2411 0.2223 0.1305 0.1234 77.91%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.51 1.55 1.86 1.86 1.84 1.26 1.18 -
P/RPS 8.12 7.75 9.90 9.46 8.33 6.27 5.70 26.63%
P/EPS 50.41 55.36 68.35 73.80 74.99 68.61 69.65 -19.40%
EY 1.98 1.81 1.46 1.35 1.33 1.46 1.44 23.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.97 4.31 5.31 5.64 5.75 6.30 6.21 -25.80%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 23/05/22 25/02/22 22/11/21 17/09/21 31/05/21 18/02/21 26/11/20 -
Price 1.07 1.59 1.59 1.94 1.92 1.82 1.26 -
P/RPS 5.75 7.95 8.46 9.86 8.69 9.06 6.09 -3.76%
P/EPS 35.72 56.79 58.43 76.98 78.25 99.10 74.37 -38.69%
EY 2.80 1.76 1.71 1.30 1.28 1.01 1.34 63.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.82 4.42 4.54 5.88 6.00 9.10 6.63 -43.47%

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