[RPLANET] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[RPLANET] REDPLANET BERHAD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 84.66%
YoY- 119.09%
Quarter Report
Latest QR
Upcoming QR
RPLANET's Result
RPLANET's Financial Summary
View:
Show?
TTM Result
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Revenue 27,807 26,638 20,242 19,377 15,904 16,599 22.88%
PBT 6,548 6,858 6,400 5,535 3,260 2,806 40.27%
Tax -1,656 -1,805 -412 341 -78 -124 181.52%
NP 4,892 5,053 5,988 5,876 3,182 2,682 27.12%
-
NP to SH 4,892 5,053 5,988 5,876 3,182 2,682 27.12%
-
Tax Rate 25.29% 26.32% 6.44% -6.16% 2.39% 4.42% -
Total Cost 22,915 21,585 14,254 13,501 12,722 13,917 22.03%
-
Net Worth 17,374 16,609 14,648 13,739 10,918 6,536 47.75%
Dividend
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Div 1,928 2,151 2,183 2,215 1,954 1,051 27.41%
Div Payout % 39.43% 42.59% 36.47% 37.71% 61.43% 39.22% -
Equity
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Net Worth 17,374 16,609 14,648 13,739 10,918 6,536 47.75%
NOSH 159,396 159,396 159,396 159,396 159,396 139,466 5.47%
Ratio Analysis
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
NP Margin 17.59% 18.97% 29.58% 30.32% 20.01% 16.16% -
ROE 28.16% 30.42% 40.88% 42.77% 29.14% 41.03% -
Per Share
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 17.45 16.71 12.70 12.16 9.98 11.83 16.79%
EPS 3.07 3.17 3.76 3.69 2.00 1.91 20.86%
DPS 1.21 1.35 1.37 1.39 1.23 0.75 21.04%
NAPS 0.109 0.1042 0.0919 0.0862 0.0685 0.0466 40.40%
Adjusted Per Share Value based on latest NOSH - 159,396
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 16.33 15.64 11.88 11.38 9.34 9.75 22.86%
EPS 2.87 2.97 3.52 3.45 1.87 1.57 27.23%
DPS 1.13 1.26 1.28 1.30 1.15 0.62 27.08%
NAPS 0.102 0.0975 0.086 0.0807 0.0641 0.0384 47.71%
Price Multiplier on Financial Quarter End Date
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 - -
Price 0.29 0.30 0.31 0.33 0.33 0.00 -
P/RPS 1.66 1.80 2.44 2.71 3.31 0.00 -
P/EPS 9.45 9.46 8.25 8.95 16.53 0.00 -
EY 10.58 10.57 12.12 11.17 6.05 0.00 -
DY 4.17 4.50 4.42 4.21 3.72 0.00 -
P/NAPS 2.66 2.88 3.37 3.83 4.82 0.00 -
Price Multiplier on Announcement Date
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 27/02/23 30/08/22 28/02/22 27/08/21 25/02/21 - -
Price 0.28 0.30 0.31 0.33 0.00 0.00 -
P/RPS 1.61 1.80 2.44 2.71 0.00 0.00 -
P/EPS 9.12 9.46 8.25 8.95 0.00 0.00 -
EY 10.96 10.57 12.12 11.17 0.00 0.00 -
DY 4.32 4.50 4.42 4.21 0.00 0.00 -
P/NAPS 2.57 2.88 3.37 3.83 0.00 0.00 -

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