[REVENUE] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[REVENUE] REVENUE GROUP BERHAD
Announcement Date
18-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 45.71%
YoY- -4.09%
Quarter Report
Latest QR
Upcoming QR
REVENUE's Result
REVENUE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 75,352 86,964 92,548 80,662 78,236 78,378 73,204 1.94%
PBT 21,244 15,509 18,056 17,166 13,592 11,685 12,972 38.89%
Tax -5,188 -3,485 -3,886 -3,740 -3,444 -2,628 -2,676 55.41%
NP 16,056 12,024 14,169 13,426 10,148 9,057 10,296 34.44%
-
NP to SH 13,844 11,146 13,144 12,292 8,436 7,511 9,408 29.34%
-
Tax Rate 24.42% 22.47% 21.52% 21.79% 25.34% 22.49% 20.63% -
Total Cost 59,296 74,940 78,378 67,236 68,088 69,321 62,908 -3.86%
-
Net Worth 160,677 136,735 134,515 78,962 74,654 85,687 85,672 52.02%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 160,677 136,735 134,515 78,962 74,654 85,687 85,672 52.02%
NOSH 463,550 414,349 442,207 394,811 394,811 389,842 389,419 12.30%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 21.31% 13.83% 15.31% 16.64% 12.97% 11.56% 14.06% -
ROE 8.62% 8.15% 9.77% 15.57% 11.30% 8.77% 10.98% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 16.41 20.99 22.02 20.43 19.91 20.12 18.80 -8.65%
EPS 3.00 2.69 3.27 3.12 2.16 2.39 3.24 -4.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.33 0.32 0.20 0.19 0.22 0.22 36.24%
Adjusted Per Share Value based on latest NOSH - 394,811
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 12.45 14.37 15.29 13.33 12.93 12.95 12.10 1.91%
EPS 2.29 1.84 2.17 2.03 1.39 1.24 1.55 29.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2655 0.226 0.2223 0.1305 0.1234 0.1416 0.1416 51.99%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.86 1.86 1.84 1.26 1.18 1.18 1.02 -
P/RPS 11.33 8.86 8.36 6.17 5.93 5.86 5.43 63.21%
P/EPS 61.68 69.14 58.85 40.47 54.96 61.19 42.22 28.72%
EY 1.62 1.45 1.70 2.47 1.82 1.63 2.37 -22.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.31 5.64 5.75 6.30 6.21 5.36 4.64 9.39%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 22/11/21 17/09/21 31/05/21 18/02/21 26/11/20 28/08/20 28/05/20 -
Price 1.59 1.94 1.92 1.82 1.26 1.35 1.14 -
P/RPS 9.69 9.24 8.72 8.91 6.33 6.71 6.06 36.70%
P/EPS 52.73 72.12 61.40 58.46 58.69 70.01 47.19 7.67%
EY 1.90 1.39 1.63 1.71 1.70 1.43 2.12 -7.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.54 5.88 6.00 9.10 6.63 6.14 5.18 -8.40%

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