[RGTBHD] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[RGTBHD] RGT BERHAD
Announcement Date
26-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -2.02%
YoY- 275.45%
Quarter Report
Latest QR
Upcoming QR
RGTBHD's Result
RGTBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 77,412 130,365 159,214 174,242 167,024 77,494 68,218 8.78%
PBT 8,376 18,807 27,802 33,588 35,988 10,025 7,229 10.30%
Tax -1,248 -1,702 -2,557 -5,874 -7,760 -2,019 -1,268 -1.05%
NP 7,128 17,105 25,245 27,714 28,228 8,006 5,961 12.64%
-
NP to SH 4,532 10,014 15,166 16,700 17,044 4,971 3,778 12.88%
-
Tax Rate 14.90% 9.05% 9.20% 17.49% 21.56% 20.14% 17.54% -
Total Cost 70,284 113,260 133,969 146,528 138,796 69,488 62,257 8.41%
-
Net Worth 99,496 97,344 103,549 99,398 70,302 65,308 63,116 35.41%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 15,772 - - - - 1,730 2,307 259.79%
Div Payout % 348.02% - - - - 34.82% 61.07% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 99,496 97,344 103,549 99,398 70,302 65,308 63,116 35.41%
NOSH 665,449 652,767 648,900 638,530 584,393 576,930 576,930 9.97%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 9.21% 13.12% 15.86% 15.91% 16.90% 10.33% 8.74% -
ROE 4.55% 10.29% 14.65% 16.80% 24.24% 7.61% 5.99% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 11.78 20.99 24.42 27.21 28.58 13.43 11.82 -0.22%
EPS 0.68 1.61 2.32 2.60 2.92 0.86 0.65 3.05%
DPS 2.40 0.00 0.00 0.00 0.00 0.30 0.40 229.83%
NAPS 0.1514 0.1567 0.1588 0.1552 0.1203 0.1132 0.1094 24.16%
Adjusted Per Share Value based on latest NOSH - 638,530
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 21.96 36.98 45.17 49.43 47.38 21.98 19.35 8.79%
EPS 1.29 2.84 4.30 4.74 4.84 1.41 1.07 13.26%
DPS 4.47 0.00 0.00 0.00 0.00 0.49 0.65 261.20%
NAPS 0.2823 0.2762 0.2938 0.282 0.1994 0.1853 0.1791 35.40%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.42 0.345 0.395 0.555 0.49 0.27 0.115 -
P/RPS 3.57 1.64 1.62 2.04 1.71 2.01 0.97 138.18%
P/EPS 60.90 21.40 16.98 21.28 16.80 31.34 17.56 128.94%
EY 1.64 4.67 5.89 4.70 5.95 3.19 5.70 -56.38%
DY 5.71 0.00 0.00 0.00 0.00 1.11 3.48 39.07%
P/NAPS 2.77 2.20 2.49 3.58 4.07 2.39 1.05 90.81%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 26/08/21 27/04/21 26/01/21 27/10/20 24/08/20 19/05/20 -
Price 0.64 0.34 0.425 0.57 0.645 0.505 0.16 -
P/RPS 5.43 1.62 1.74 2.10 2.26 3.76 1.35 152.70%
P/EPS 92.81 21.09 18.27 21.86 22.12 58.61 24.43 143.27%
EY 1.08 4.74 5.47 4.57 4.52 1.71 4.09 -58.80%
DY 3.75 0.00 0.00 0.00 0.00 0.59 2.50 31.00%
P/NAPS 4.23 2.17 2.68 3.67 5.36 4.46 1.46 103.10%

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