[RPLANET] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[RPLANET] REDPLANET BERHAD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 39.77%
YoY- 119.09%
Quarter Report
Latest QR
Upcoming QR
RPLANET's Result
RPLANET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Revenue 23,330 26,637 20,992 19,376 19,262 16,600 20,652 4.14%
PBT 5,448 6,859 6,068 5,535 4,338 2,806 3,430 16.65%
Tax -1,342 -1,806 -1,640 341 -134 -124 -226 80.98%
NP 4,106 5,053 4,428 5,876 4,204 2,682 3,204 8.61%
-
NP to SH 4,106 5,053 4,428 5,876 4,204 2,682 3,204 8.61%
-
Tax Rate 24.63% 26.33% 27.03% -6.16% 3.09% 4.42% 6.59% -
Total Cost 19,224 21,584 16,564 13,500 15,058 13,918 17,448 3.28%
-
Net Worth 17,374 16,609 14,648 13,739 10,918 6,499 5,572 46.04%
Dividend
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Div 1,307 2,151 1,753 2,215 1,817 1,046 - -
Div Payout % 31.83% 42.59% 39.60% 37.71% 43.22% 39.00% - -
Equity
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Net Worth 17,374 16,609 14,648 13,739 10,918 6,499 5,572 46.04%
NOSH 159,396 159,396 159,396 159,396 159,396 139,466 139,304 4.58%
Ratio Analysis
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
NP Margin 17.60% 18.97% 21.09% 30.33% 21.83% 16.16% 15.51% -
ROE 23.63% 30.42% 30.23% 42.77% 38.50% 41.27% 57.50% -
Per Share
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
RPS 14.64 16.71 13.17 12.16 12.08 11.90 14.83 -0.42%
EPS 2.58 3.17 2.78 3.72 2.64 1.92 2.30 3.89%
DPS 0.82 1.35 1.10 1.39 1.14 0.75 0.00 -
NAPS 0.109 0.1042 0.0919 0.0862 0.0685 0.0466 0.04 39.63%
Adjusted Per Share Value based on latest NOSH - 159,396
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
RPS 13.70 15.64 12.32 11.38 11.31 9.75 12.13 4.13%
EPS 2.41 2.97 2.60 3.45 2.47 1.57 1.88 8.62%
DPS 0.77 1.26 1.03 1.30 1.07 0.61 0.00 -
NAPS 0.102 0.0975 0.086 0.0807 0.0641 0.0382 0.0327 46.06%
Price Multiplier on Financial Quarter End Date
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Date 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 - - -
Price 0.29 0.30 0.31 0.33 0.33 0.00 0.00 -
P/RPS 1.98 1.80 2.35 2.71 2.73 0.00 0.00 -
P/EPS 11.26 9.46 11.16 8.95 12.51 0.00 0.00 -
EY 8.88 10.57 8.96 11.17 7.99 0.00 0.00 -
DY 2.83 4.50 3.55 4.21 3.45 0.00 0.00 -
P/NAPS 2.66 2.88 3.37 3.83 4.82 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Date 27/02/23 30/08/22 28/02/22 27/08/21 25/02/21 04/09/20 27/02/20 -
Price 0.28 0.30 0.31 0.33 0.00 0.32 0.00 -
P/RPS 1.91 1.80 2.35 2.71 0.00 2.69 0.00 -
P/EPS 10.87 9.46 11.16 8.95 0.00 16.64 0.00 -
EY 9.20 10.57 8.96 11.17 0.00 6.01 0.00 -
DY 2.93 4.50 3.55 4.21 0.00 2.34 0.00 -
P/NAPS 2.57 2.88 3.37 3.83 0.00 6.87 0.00 -

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