[REVENUE] QoQ TTM Result on 31-Dec-2019 [#2]

Stock
[REVENUE] REVENUE GROUP BERHAD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 10.88%
YoY- 37.18%
Quarter Report
Latest QR
Upcoming QR
REVENUE's Result
REVENUE's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 81,279 78,376 70,320 70,323 61,180 59,360 55,967 28.15%
PBT 11,195 11,686 11,111 13,392 11,935 11,258 12,605 -7.58%
Tax -2,756 -2,627 -1,596 -1,972 -1,805 -2,008 -3,263 -10.61%
NP 8,439 9,059 9,515 11,420 10,130 9,250 9,342 -6.53%
-
NP to SH 6,657 7,513 8,906 10,795 9,736 8,697 8,564 -15.42%
-
Tax Rate 24.62% 22.48% 14.36% 14.73% 15.12% 17.84% 25.89% -
Total Cost 72,840 69,317 60,805 58,903 51,050 50,110 46,625 34.52%
-
Net Worth 74,654 85,687 85,672 67,186 60,375 57,390 49,026 32.25%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 74,654 85,687 85,672 67,186 60,375 57,390 49,026 32.25%
NOSH 394,811 389,842 389,419 389,419 232,978 231,998 222,848 46.26%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 10.38% 11.56% 13.53% 16.24% 16.56% 15.58% 16.69% -
ROE 8.92% 8.77% 10.40% 16.07% 16.13% 15.15% 17.47% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 20.69 20.12 18.06 28.26 26.35 25.86 25.11 -12.07%
EPS 1.69 1.93 2.29 4.34 4.19 3.79 3.84 -42.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.22 0.22 0.27 0.26 0.25 0.22 -9.28%
Adjusted Per Share Value based on latest NOSH - 389,419
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 13.43 12.95 11.62 11.62 10.11 9.81 9.25 28.13%
EPS 1.10 1.24 1.47 1.78 1.61 1.44 1.42 -15.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1234 0.1416 0.1416 0.111 0.0998 0.0948 0.081 32.29%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.18 1.18 1.02 1.39 1.48 1.42 1.20 -
P/RPS 5.70 5.86 5.65 4.92 5.62 5.49 4.78 12.41%
P/EPS 69.65 61.17 44.60 32.04 35.30 37.48 31.23 70.45%
EY 1.44 1.63 2.24 3.12 2.83 2.67 3.20 -41.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.21 5.36 4.64 5.15 5.69 5.68 5.45 9.06%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 28/08/20 28/05/20 25/02/20 21/11/19 29/08/19 27/05/19 -
Price 1.26 1.35 1.14 1.39 1.76 1.51 1.25 -
P/RPS 6.09 6.71 6.31 4.92 6.68 5.84 4.98 14.31%
P/EPS 74.37 69.99 49.85 32.04 41.98 39.86 32.53 73.28%
EY 1.34 1.43 2.01 3.12 2.38 2.51 3.07 -42.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.63 6.14 5.18 5.15 6.77 6.04 5.68 10.82%

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