[RPLANET] QoQ Cumulative Quarter Result on 31-Dec-2022 [#1]

Stock
[RPLANET] REDPLANET BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#1]
Profit Trend
QoQ- -59.37%
YoY- -7.27%
Quarter Report
Latest QR
Upcoming QR
RPLANET's Result
RPLANET's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Revenue 34,924 13,112 24,933 11,665 26,637 10,496 19,376 21.67%
PBT 5,971 2,087 5,836 2,724 6,859 3,034 5,535 2.55%
Tax -812 -367 -1,675 -671 -1,806 -820 341 -
NP 5,159 1,720 4,161 2,053 5,053 2,214 5,876 -4.24%
-
NP to SH 4,001 1,292 4,161 2,053 5,053 2,214 5,876 -12.01%
-
Tax Rate 13.60% 17.59% 28.70% 24.63% 26.33% 27.03% -6.16% -
Total Cost 29,765 11,392 20,772 9,612 21,584 8,282 13,500 30.12%
-
Net Worth 23,178 20,735 18,856 17,374 16,609 14,648 13,739 19.02%
Dividend
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Div 1,257 559 1,211 653 2,151 876 2,215 -17.19%
Div Payout % 31.43% 43.34% 29.11% 31.83% 42.59% 39.60% 37.71% -
Equity
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Net Worth 23,178 20,735 18,856 17,374 16,609 14,648 13,739 19.02%
NOSH 170,325 170,325 159,396 159,396 159,396 159,396 159,396 2.23%
Ratio Analysis
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
NP Margin 14.77% 13.12% 16.69% 17.60% 18.97% 21.09% 30.33% -
ROE 17.26% 6.23% 22.07% 11.82% 30.42% 15.11% 42.77% -
Per Share
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
RPS 21.11 8.20 15.64 7.32 16.71 6.58 12.16 20.16%
EPS 2.42 0.81 2.61 1.29 3.17 1.39 3.72 -13.34%
DPS 0.76 0.35 0.76 0.41 1.35 0.55 1.39 -18.21%
NAPS 0.1401 0.1296 0.1183 0.109 0.1042 0.0919 0.0862 17.55%
Adjusted Per Share Value based on latest NOSH - 159,396
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
RPS 20.50 7.70 14.64 6.85 15.64 6.16 11.38 21.65%
EPS 2.35 0.76 2.44 1.21 2.97 1.30 3.45 -12.00%
DPS 0.74 0.33 0.71 0.38 1.26 0.51 1.30 -17.10%
NAPS 0.1361 0.1217 0.1107 0.102 0.0975 0.086 0.0807 19.01%
Price Multiplier on Financial Quarter End Date
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Date 28/06/24 29/12/23 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 -
Price 0.28 0.20 0.24 0.29 0.30 0.31 0.33 -
P/RPS 1.33 2.44 1.53 3.96 1.80 4.71 2.71 -21.10%
P/EPS 11.58 24.77 9.19 22.52 9.46 22.32 8.95 8.95%
EY 8.64 4.04 10.88 4.44 10.57 4.48 11.17 -8.19%
DY 2.71 1.75 3.17 1.41 4.50 1.77 4.21 -13.64%
P/NAPS 2.00 1.54 2.03 2.66 2.88 3.37 3.83 -19.45%
Price Multiplier on Announcement Date
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Date 29/08/24 28/02/24 01/09/23 27/02/23 30/08/22 28/02/22 27/08/21 -
Price 0.215 0.20 0.21 0.28 0.30 0.31 0.33 -
P/RPS 1.02 2.44 1.34 3.83 1.80 4.71 2.71 -27.77%
P/EPS 8.89 24.77 8.04 21.74 9.46 22.32 8.95 -0.22%
EY 11.25 4.04 12.43 4.60 10.57 4.48 11.17 0.23%
DY 3.53 1.75 3.62 1.46 4.50 1.77 4.21 -5.69%
P/NAPS 1.53 1.54 1.78 2.57 2.88 3.37 3.83 -26.33%

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