[REDTONE] YoY TTM Result on 31-Dec-2021 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
16-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 13.57%
YoY- 456.49%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
Revenue 267,069 174,770 179,697 153,188 206,949 60,134 119,044 16.91%
PBT 56,939 69,484 50,869 18,491 37,392 6,812 10,801 37.92%
Tax -18,033 -16,024 -15,202 -11,015 -9,879 -3,144 -4,485 30.88%
NP 38,906 53,460 35,667 7,476 27,513 3,668 6,316 42.14%
-
NP to SH 39,919 55,209 32,271 5,799 25,024 5,189 8,983 33.44%
-
Tax Rate 31.67% 23.06% 29.88% 59.57% 26.42% 46.15% 41.52% -
Total Cost 228,163 121,310 144,030 145,712 179,436 56,466 112,728 14.61%
-
Net Worth 262,571 248,813 184,658 162,629 172,831 0 148,756 11.61%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
Div 19,323 13,913 13,913 13,913 7,729 - - -
Div Payout % 48.41% 25.20% 43.11% 239.92% 30.89% - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
Net Worth 262,571 248,813 184,658 162,629 172,831 0 148,756 11.61%
NOSH 782,453 782,453 782,453 782,453 759,255 773,564 758,228 0.61%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
NP Margin 14.57% 30.59% 19.85% 4.88% 13.29% 6.10% 5.31% -
ROE 15.20% 22.19% 17.48% 3.57% 14.48% 0.00% 6.04% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
RPS 34.55 22.61 23.25 19.82 26.76 7.77 15.39 16.93%
EPS 5.16 7.14 4.18 0.75 3.24 0.67 1.16 33.46%
DPS 2.50 1.80 1.80 1.80 1.00 0.00 0.00 -
NAPS 0.3397 0.3219 0.2389 0.2104 0.2235 0.00 0.1923 11.63%
Adjusted Per Share Value based on latest NOSH - 782,453
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
RPS 34.13 22.34 22.97 19.58 26.45 7.69 15.21 16.92%
EPS 5.10 7.06 4.12 0.74 3.20 0.66 1.15 33.39%
DPS 2.47 1.78 1.78 1.78 0.99 0.00 0.00 -
NAPS 0.3356 0.318 0.236 0.2078 0.2209 0.00 0.1901 11.62%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 -
Price 0.70 0.50 0.43 0.36 0.535 0.175 0.21 -
P/RPS 2.03 2.21 1.85 1.82 2.00 2.25 1.36 8.05%
P/EPS 13.55 7.00 10.30 47.98 16.53 26.09 18.08 -5.42%
EY 7.38 14.29 9.71 2.08 6.05 3.83 5.53 5.74%
DY 3.57 3.60 4.19 5.00 1.87 0.00 0.00 -
P/NAPS 2.06 1.55 1.80 1.71 2.39 0.00 1.09 13.10%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 CAGR
Date 22/02/24 21/02/23 16/02/22 19/02/21 20/02/20 - 17/12/18 -
Price 1.04 0.54 0.46 0.42 0.515 0.00 0.17 -
P/RPS 3.01 2.39 1.98 2.12 1.92 0.00 1.10 21.49%
P/EPS 20.14 7.56 11.02 55.98 15.91 0.00 14.64 6.36%
EY 4.97 13.23 9.08 1.79 6.28 0.00 6.83 -5.96%
DY 2.40 3.33 3.91 4.29 1.94 0.00 0.00 -
P/NAPS 3.06 1.68 1.93 2.00 2.30 0.00 0.88 27.25%

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