[RPLANET] QoQ TTM Result on 31-Dec-2021 [#1]

Stock
[RPLANET] REDPLANET BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#1]
Profit Trend
QoQ- 1.91%
YoY- 88.18%
Quarter Report
Latest QR
Upcoming QR
RPLANET's Result
RPLANET's Financial Summary
View:
Show?
TTM Result
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Revenue 24,933 27,807 26,638 20,242 19,377 15,904 16,599 14.52%
PBT 5,836 6,548 6,858 6,400 5,535 3,260 2,806 27.64%
Tax -1,675 -1,656 -1,805 -412 341 -78 -124 138.15%
NP 4,161 4,892 5,053 5,988 5,876 3,182 2,682 15.76%
-
NP to SH 4,161 4,892 5,053 5,988 5,876 3,182 2,682 15.76%
-
Tax Rate 28.70% 25.29% 26.32% 6.44% -6.16% 2.39% 4.42% -
Total Cost 20,772 22,915 21,585 14,254 13,501 12,722 13,917 14.28%
-
Net Worth 18,856 17,374 16,609 14,648 13,739 10,918 6,536 42.35%
Dividend
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Div 1,211 1,928 2,151 2,183 2,215 1,954 1,051 4.83%
Div Payout % 29.11% 39.43% 42.59% 36.47% 37.71% 61.43% 39.22% -
Equity
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Net Worth 18,856 17,374 16,609 14,648 13,739 10,918 6,536 42.35%
NOSH 159,396 159,396 159,396 159,396 159,396 159,396 139,466 4.55%
Ratio Analysis
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
NP Margin 16.69% 17.59% 18.97% 29.58% 30.32% 20.01% 16.16% -
ROE 22.07% 28.16% 30.42% 40.88% 42.77% 29.14% 41.03% -
Per Share
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 15.64 17.45 16.71 12.70 12.16 9.98 11.83 9.75%
EPS 2.61 3.07 3.17 3.76 3.69 2.00 1.91 10.96%
DPS 0.76 1.21 1.35 1.37 1.39 1.23 0.75 0.44%
NAPS 0.1183 0.109 0.1042 0.0919 0.0862 0.0685 0.0466 36.41%
Adjusted Per Share Value based on latest NOSH - 159,396
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 14.64 16.33 15.64 11.88 11.38 9.34 9.75 14.51%
EPS 2.44 2.87 2.97 3.52 3.45 1.87 1.57 15.83%
DPS 0.71 1.13 1.26 1.28 1.30 1.15 0.62 4.62%
NAPS 0.1107 0.102 0.0975 0.086 0.0807 0.0641 0.0384 42.32%
Price Multiplier on Financial Quarter End Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 - -
Price 0.24 0.29 0.30 0.31 0.33 0.33 0.00 -
P/RPS 1.53 1.66 1.80 2.44 2.71 3.31 0.00 -
P/EPS 9.19 9.45 9.46 8.25 8.95 16.53 0.00 -
EY 10.88 10.58 10.57 12.12 11.17 6.05 0.00 -
DY 3.17 4.17 4.50 4.42 4.21 3.72 0.00 -
P/NAPS 2.03 2.66 2.88 3.37 3.83 4.82 0.00 -
Price Multiplier on Announcement Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 01/09/23 27/02/23 30/08/22 28/02/22 27/08/21 25/02/21 - -
Price 0.21 0.28 0.30 0.31 0.33 0.00 0.00 -
P/RPS 1.34 1.61 1.80 2.44 2.71 0.00 0.00 -
P/EPS 8.04 9.12 9.46 8.25 8.95 0.00 0.00 -
EY 12.43 10.96 10.57 12.12 11.17 0.00 0.00 -
DY 3.62 4.32 4.50 4.42 4.21 0.00 0.00 -
P/NAPS 1.78 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