[REVENUE] QoQ Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[REVENUE] REVENUE GROUP BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 6.93%
YoY- 39.71%
Quarter Report
Latest QR
Upcoming QR
REVENUE's Result
REVENUE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 92,562 75,352 86,964 92,548 80,662 78,236 78,378 11.69%
PBT 24,940 21,244 15,509 18,056 17,166 13,592 11,685 65.54%
Tax -6,086 -5,188 -3,485 -3,886 -3,740 -3,444 -2,628 74.77%
NP 18,854 16,056 12,024 14,169 13,426 10,148 9,057 62.81%
-
NP to SH 16,036 13,844 11,146 13,144 12,292 8,436 7,511 65.57%
-
Tax Rate 24.40% 24.42% 22.47% 21.52% 21.79% 25.34% 22.49% -
Total Cost 73,708 59,296 74,940 78,378 67,236 68,088 69,321 4.16%
-
Net Worth 167,318 160,677 136,735 134,515 78,962 74,654 85,687 56.03%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 167,318 160,677 136,735 134,515 78,962 74,654 85,687 56.03%
NOSH 465,118 463,550 414,349 442,207 394,811 394,811 389,842 12.45%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 20.37% 21.31% 13.83% 15.31% 16.64% 12.97% 11.56% -
ROE 9.58% 8.62% 8.15% 9.77% 15.57% 11.30% 8.77% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 19.92 16.41 20.99 22.02 20.43 19.91 20.12 -0.66%
EPS 3.48 3.00 2.69 3.27 3.12 2.16 2.39 28.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.35 0.33 0.32 0.20 0.19 0.22 38.73%
Adjusted Per Share Value based on latest NOSH - 442,207
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 15.30 12.45 14.37 15.29 13.33 12.93 12.95 11.72%
EPS 2.65 2.29 1.84 2.17 2.03 1.39 1.24 65.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2765 0.2655 0.226 0.2223 0.1305 0.1234 0.1416 56.03%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.55 1.86 1.86 1.84 1.26 1.18 1.18 -
P/RPS 7.78 11.33 8.86 8.36 6.17 5.93 5.86 20.73%
P/EPS 44.92 61.68 69.14 58.85 40.47 54.96 61.19 -18.57%
EY 2.23 1.62 1.45 1.70 2.47 1.82 1.63 23.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.31 5.31 5.64 5.75 6.30 6.21 5.36 -13.49%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 22/11/21 17/09/21 31/05/21 18/02/21 26/11/20 28/08/20 -
Price 1.59 1.59 1.94 1.92 1.82 1.26 1.35 -
P/RPS 7.98 9.69 9.24 8.72 8.91 6.33 6.71 12.21%
P/EPS 46.08 52.73 72.12 61.40 58.46 58.69 70.01 -24.27%
EY 2.17 1.90 1.39 1.63 1.71 1.70 1.43 31.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.42 4.54 5.88 6.00 9.10 6.63 6.14 -19.62%

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