[REVENUE] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[REVENUE] REVENUE GROUP BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 4.16%
YoY- 79.46%
Quarter Report
Latest QR
Upcoming QR
REVENUE's Result
REVENUE's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 99,649 97,669 86,678 92,914 86,243 86,964 92,886 4.79%
PBT 12,598 20,376 21,370 19,394 17,421 15,508 15,498 -12.88%
Tax -6,660 -7,168 -5,753 -4,657 -3,920 -3,484 -3,535 52.48%
NP 5,938 13,208 15,617 14,737 13,501 12,024 11,963 -37.28%
-
NP to SH 6,446 13,241 13,957 13,013 12,493 11,141 10,314 -26.88%
-
Tax Rate 52.87% 35.18% 26.92% 24.01% 22.50% 22.47% 22.81% -
Total Cost 93,711 84,461 71,061 78,177 72,742 74,940 80,923 10.26%
-
Net Worth 152,615 147,706 177,051 167,318 160,677 145,882 134,515 8.77%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 152,615 147,706 177,051 167,318 160,677 145,882 134,515 8.77%
NOSH 476,922 476,922 466,232 465,118 463,550 442,068 442,207 5.16%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.96% 13.52% 18.02% 15.86% 15.65% 13.83% 12.88% -
ROE 4.22% 8.96% 7.88% 7.78% 7.78% 7.64% 7.67% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 20.89 21.82 18.60 19.99 18.79 19.67 22.10 -3.68%
EPS 1.35 2.96 3.00 2.80 2.72 2.52 2.45 -32.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.33 0.38 0.36 0.35 0.33 0.32 0.00%
Adjusted Per Share Value based on latest NOSH - 465,118
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 16.47 16.14 14.32 15.36 14.25 14.37 15.35 4.80%
EPS 1.07 2.19 2.31 2.15 2.06 1.84 1.70 -26.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2522 0.2441 0.2926 0.2765 0.2655 0.2411 0.2223 8.76%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.925 0.96 1.51 1.55 1.86 1.86 1.84 -
P/RPS 4.43 4.40 8.12 7.75 9.90 9.46 8.33 -34.33%
P/EPS 68.44 32.45 50.41 55.36 68.35 73.80 74.99 -5.90%
EY 1.46 3.08 1.98 1.81 1.46 1.35 1.33 6.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 2.91 3.97 4.31 5.31 5.64 5.75 -36.75%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 30/08/22 23/05/22 25/02/22 22/11/21 17/09/21 31/05/21 -
Price 0.75 0.97 1.07 1.59 1.59 1.94 1.92 -
P/RPS 3.59 4.45 5.75 7.95 8.46 9.86 8.69 -44.50%
P/EPS 55.49 32.79 35.72 56.79 58.43 76.98 78.25 -20.46%
EY 1.80 3.05 2.80 1.76 1.71 1.30 1.28 25.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.94 2.82 4.42 4.54 5.88 6.00 -46.58%

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