[RPLANET] QoQ Annualized Quarter Result on 31-Dec-2020 [#1]

Stock
[RPLANET] REDPLANET BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#1]
Profit Trend
QoQ- 56.75%
YoY- 31.21%
Quarter Report
Latest QR
Upcoming QR
RPLANET's Result
RPLANET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Revenue 26,637 20,992 19,376 19,262 16,600 20,652 0 -
PBT 6,859 6,068 5,535 4,338 2,806 3,430 0 -
Tax -1,806 -1,640 341 -134 -124 -226 0 -
NP 5,053 4,428 5,876 4,204 2,682 3,204 0 -
-
NP to SH 5,053 4,428 5,876 4,204 2,682 3,204 0 -
-
Tax Rate 26.33% 27.03% -6.16% 3.09% 4.42% 6.59% - -
Total Cost 21,584 16,564 13,500 15,058 13,918 17,448 0 -
-
Net Worth 16,609 14,648 13,739 10,918 6,499 5,572 0 -
Dividend
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Div 2,151 1,753 2,215 1,817 1,046 - - -
Div Payout % 42.59% 39.60% 37.71% 43.22% 39.00% - - -
Equity
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Net Worth 16,609 14,648 13,739 10,918 6,499 5,572 0 -
NOSH 159,396 159,396 159,396 159,396 139,466 139,304 0 -
Ratio Analysis
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
NP Margin 18.97% 21.09% 30.33% 21.83% 16.16% 15.51% 0.00% -
ROE 30.42% 30.23% 42.77% 38.50% 41.27% 57.50% 0.00% -
Per Share
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
RPS 16.71 13.17 12.16 12.08 11.90 14.83 0.00 -
EPS 3.17 2.78 3.72 2.64 1.92 2.30 0.00 -
DPS 1.35 1.10 1.39 1.14 0.75 0.00 0.00 -
NAPS 0.1042 0.0919 0.0862 0.0685 0.0466 0.04 0.00 -
Adjusted Per Share Value based on latest NOSH - 159,396
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
RPS 15.64 12.32 11.38 11.31 9.75 12.13 0.00 -
EPS 2.97 2.60 3.45 2.47 1.57 1.88 0.00 -
DPS 1.26 1.03 1.30 1.07 0.61 0.00 0.00 -
NAPS 0.0975 0.086 0.0807 0.0641 0.0382 0.0327 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Date 30/06/22 31/12/21 30/06/21 31/12/20 - - - -
Price 0.30 0.31 0.33 0.33 0.00 0.00 0.00 -
P/RPS 1.80 2.35 2.71 2.73 0.00 0.00 0.00 -
P/EPS 9.46 11.16 8.95 12.51 0.00 0.00 0.00 -
EY 10.57 8.96 11.17 7.99 0.00 0.00 0.00 -
DY 4.50 3.55 4.21 3.45 0.00 0.00 0.00 -
P/NAPS 2.88 3.37 3.83 4.82 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Date 30/08/22 28/02/22 27/08/21 25/02/21 04/09/20 27/02/20 - -
Price 0.30 0.31 0.33 0.00 0.32 0.00 0.00 -
P/RPS 1.80 2.35 2.71 0.00 2.69 0.00 0.00 -
P/EPS 9.46 11.16 8.95 0.00 16.64 0.00 0.00 -
EY 10.57 8.96 11.17 0.00 6.01 0.00 0.00 -
DY 4.50 3.55 4.21 0.00 2.34 0.00 0.00 -
P/NAPS 2.88 3.37 3.83 0.00 6.87 0.00 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