[REDTONE] YoY TTM Result on 30-Sep-2022 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
17-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 15.22%
YoY- 57.63%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Revenue 230,955 161,573 179,415 157,203 208,231 61,830 118,225 13.82%
PBT 65,420 60,651 44,444 17,057 37,106 7,354 9,226 46.06%
Tax -17,520 -16,008 -12,843 -11,184 -10,554 -2,819 -3,132 39.51%
NP 47,900 44,643 31,601 5,873 26,552 4,535 6,094 49.00%
-
NP to SH 49,602 44,789 28,414 4,354 24,719 5,832 7,795 43.03%
-
Tax Rate 26.78% 26.39% 28.90% 65.57% 28.44% 38.33% 33.95% -
Total Cost 183,055 116,930 147,814 151,330 181,679 57,295 112,131 9.94%
-
Net Worth 242,706 220,137 173,063 152,271 174,801 0 146,203 10.30%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Div 19,323 13,913 13,913 13,913 7,729 - - -
Div Payout % 38.96% 31.06% 48.97% 319.55% 31.27% - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Net Worth 242,706 220,137 173,063 152,271 174,801 0 146,203 10.30%
NOSH 782,453 782,453 782,453 782,453 758,805 773,564 758,228 0.61%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
NP Margin 20.74% 27.63% 17.61% 3.74% 12.75% 7.33% 5.15% -
ROE 20.44% 20.35% 16.42% 2.86% 14.14% 0.00% 5.33% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
RPS 29.88 20.90 23.21 20.34 26.93 7.99 15.28 13.85%
EPS 6.42 5.79 3.68 0.56 3.20 0.75 1.01 43.00%
DPS 2.50 1.80 1.80 1.80 1.00 0.00 0.00 -
NAPS 0.314 0.2848 0.2239 0.197 0.2261 0.00 0.189 10.31%
Adjusted Per Share Value based on latest NOSH - 782,453
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
RPS 29.52 20.65 22.93 20.09 26.61 7.90 15.11 13.83%
EPS 6.34 5.72 3.63 0.56 3.16 0.75 1.00 42.93%
DPS 2.47 1.78 1.78 1.78 0.99 0.00 0.00 -
NAPS 0.3102 0.2813 0.2212 0.1946 0.2234 0.00 0.1869 10.29%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 31/07/18 -
Price 0.69 0.465 0.51 0.33 0.46 0.255 0.265 -
P/RPS 2.31 2.22 2.20 1.62 1.71 3.19 1.73 5.75%
P/EPS 10.75 8.02 13.87 58.58 14.39 33.82 26.30 -15.89%
EY 9.30 12.46 7.21 1.71 6.95 2.96 3.80 18.90%
DY 3.62 3.87 3.53 5.45 2.17 0.00 0.00 -
P/NAPS 2.20 1.63 2.28 1.68 2.03 0.00 1.40 9.13%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 31/07/18 CAGR
Date 16/11/23 17/11/22 18/11/21 19/11/20 25/11/19 - 20/09/18 -
Price 0.78 0.455 0.455 0.37 0.54 0.00 0.26 -
P/RPS 2.61 2.18 1.96 1.82 2.00 0.00 1.70 8.64%
P/EPS 12.15 7.85 12.38 65.68 16.89 0.00 25.80 -13.55%
EY 8.23 12.74 8.08 1.52 5.92 0.00 3.88 15.65%
DY 3.21 3.96 3.96 4.86 1.85 0.00 0.00 -
P/NAPS 2.48 1.60 2.03 1.88 2.39 0.00 1.38 12.00%

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