[REVENUE] QoQ Annualized Quarter Result on 31-Mar-2020 [#3]

Stock
[REVENUE] REVENUE GROUP BERHAD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -26.59%
YoY- 3.04%
Quarter Report
Latest QR
Upcoming QR
REVENUE's Result
REVENUE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 80,662 78,236 78,378 73,204 78,776 66,628 59,361 22.56%
PBT 17,166 13,592 11,685 12,972 17,354 15,556 11,259 32.29%
Tax -3,740 -3,444 -2,628 -2,676 -3,406 -2,928 -2,010 50.99%
NP 13,426 10,148 9,057 10,296 13,948 12,628 9,249 28.05%
-
NP to SH 12,292 8,436 7,511 9,408 12,816 11,860 8,696 25.81%
-
Tax Rate 21.79% 25.34% 22.49% 20.63% 19.63% 18.82% 17.85% -
Total Cost 67,236 68,088 69,321 62,908 64,828 54,000 50,112 21.54%
-
Net Worth 78,962 74,654 85,687 85,672 67,186 60,375 57,390 23.58%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 78,962 74,654 85,687 85,672 67,186 60,375 57,390 23.58%
NOSH 394,811 394,811 389,842 389,419 389,419 232,978 231,998 42.31%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 16.64% 12.97% 11.56% 14.06% 17.71% 18.95% 15.58% -
ROE 15.57% 11.30% 8.77% 10.98% 19.08% 19.64% 15.15% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 20.43 19.91 20.12 18.80 31.66 28.69 25.86 -14.47%
EPS 3.12 2.16 2.39 3.24 5.32 5.12 3.87 -13.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.22 0.22 0.27 0.26 0.25 -13.76%
Adjusted Per Share Value based on latest NOSH - 389,419
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 13.33 12.93 12.95 12.10 13.02 11.01 9.81 22.56%
EPS 2.03 1.39 1.24 1.55 2.12 1.96 1.44 25.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1305 0.1234 0.1416 0.1416 0.111 0.0998 0.0948 23.62%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.26 1.18 1.18 1.02 1.39 1.48 1.42 -
P/RPS 6.17 5.93 5.86 5.43 4.39 5.16 5.49 8.05%
P/EPS 40.47 54.96 61.19 42.22 26.99 28.98 37.49 5.20%
EY 2.47 1.82 1.63 2.37 3.71 3.45 2.67 -5.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.30 6.21 5.36 4.64 5.15 5.69 5.68 7.11%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 18/02/21 26/11/20 28/08/20 28/05/20 25/02/20 21/11/19 29/08/19 -
Price 1.82 1.26 1.35 1.14 1.39 1.76 1.51 -
P/RPS 8.91 6.33 6.71 6.06 4.39 6.13 5.84 32.35%
P/EPS 58.46 58.69 70.01 47.19 26.99 34.46 39.86 28.93%
EY 1.71 1.70 1.43 2.12 3.71 2.90 2.51 -22.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.10 6.63 6.14 5.18 5.15 6.77 6.04 31.25%

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