[RPLANET] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[RPLANET] REDPLANET BERHAD
Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 14.11%
YoY- -14.01%
Quarter Report
Latest QR
Upcoming QR
RPLANET's Result
RPLANET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Revenue 26,224 24,933 23,330 26,637 20,992 19,376 19,262 10.83%
PBT 4,174 5,836 5,448 6,859 6,068 5,535 4,338 -1.27%
Tax -734 -1,675 -1,342 -1,806 -1,640 341 -134 76.27%
NP 3,440 4,161 4,106 5,053 4,428 5,876 4,204 -6.46%
-
NP to SH 2,584 4,161 4,106 5,053 4,428 5,876 4,204 -14.97%
-
Tax Rate 17.59% 28.70% 24.63% 26.33% 27.03% -6.16% 3.09% -
Total Cost 22,784 20,772 19,224 21,584 16,564 13,500 15,058 14.80%
-
Net Worth 20,735 18,856 17,374 16,609 14,648 13,739 10,918 23.83%
Dividend
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Div 1,119 1,211 1,307 2,151 1,753 2,215 1,817 -14.92%
Div Payout % 43.34% 29.11% 31.83% 42.59% 39.60% 37.71% 43.22% -
Equity
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Net Worth 20,735 18,856 17,374 16,609 14,648 13,739 10,918 23.83%
NOSH 170,325 159,396 159,396 159,396 159,396 159,396 159,396 2.23%
Ratio Analysis
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
NP Margin 13.12% 16.69% 17.60% 18.97% 21.09% 30.33% 21.83% -
ROE 12.46% 22.07% 23.63% 30.42% 30.23% 42.77% 38.50% -
Per Share
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
RPS 16.39 15.64 14.64 16.71 13.17 12.16 12.08 10.70%
EPS 1.62 2.61 2.58 3.17 2.78 3.72 2.64 -15.02%
DPS 0.70 0.76 0.82 1.35 1.10 1.39 1.14 -15.00%
NAPS 0.1296 0.1183 0.109 0.1042 0.0919 0.0862 0.0685 23.68%
Adjusted Per Share Value based on latest NOSH - 159,396
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
RPS 15.40 14.64 13.70 15.64 12.32 11.38 11.31 10.83%
EPS 1.52 2.44 2.41 2.97 2.60 3.45 2.47 -14.94%
DPS 0.66 0.71 0.77 1.26 1.03 1.30 1.07 -14.87%
NAPS 0.1217 0.1107 0.102 0.0975 0.086 0.0807 0.0641 23.82%
Price Multiplier on Financial Quarter End Date
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Date 29/12/23 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 -
Price 0.20 0.24 0.29 0.30 0.31 0.33 0.33 -
P/RPS 1.22 1.53 1.98 1.80 2.35 2.71 2.73 -23.54%
P/EPS 12.38 9.19 11.26 9.46 11.16 8.95 12.51 -0.34%
EY 8.08 10.88 8.88 10.57 8.96 11.17 7.99 0.37%
DY 3.50 3.17 2.83 4.50 3.55 4.21 3.45 0.48%
P/NAPS 1.54 2.03 2.66 2.88 3.37 3.83 4.82 -31.63%
Price Multiplier on Announcement Date
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Date 28/02/24 01/09/23 27/02/23 30/08/22 28/02/22 27/08/21 25/02/21 -
Price 0.20 0.21 0.28 0.30 0.31 0.33 0.00 -
P/RPS 1.22 1.34 1.91 1.80 2.35 2.71 0.00 -
P/EPS 12.38 8.04 10.87 9.46 11.16 8.95 0.00 -
EY 8.08 12.43 9.20 10.57 8.96 11.17 0.00 -
DY 3.50 3.62 2.93 4.50 3.55 4.21 0.00 -
P/NAPS 1.54 1.78 2.57 2.88 3.37 3.83 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