[REVENUE] QoQ Quarter Result on 31-Mar-2019 [#3]

Stock
[REVENUE] REVENUE GROUP BERHAD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 6.42%
YoY- 37.71%
Quarter Report
Latest QR
Upcoming QR
REVENUE's Result
REVENUE's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 22,731 16,656 15,419 15,517 13,588 14,836 12,026 52.69%
PBT 4,789 3,889 1,381 3,333 3,332 3,212 2,728 45.37%
Tax -971 -732 410 -679 -804 -935 -845 9.68%
NP 3,818 3,157 1,791 2,654 2,528 2,277 1,883 59.99%
-
NP to SH 3,444 2,965 1,848 2,538 2,385 1,926 1,715 58.96%
-
Tax Rate 20.28% 18.82% -29.69% 20.37% 24.13% 29.11% 30.98% -
Total Cost 18,913 13,499 13,628 12,863 11,060 12,559 10,143 51.32%
-
Net Worth 67,186 60,375 57,390 49,026 46,798 44,569 23,399 101.62%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 67,186 60,375 57,390 49,026 46,798 44,569 23,399 101.62%
NOSH 389,419 232,978 231,998 222,848 222,848 222,848 167,136 75.48%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 16.80% 18.95% 11.62% 17.10% 18.60% 15.35% 15.66% -
ROE 5.13% 4.91% 3.22% 5.18% 5.10% 4.32% 7.33% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 9.13 7.17 6.72 6.96 6.10 6.66 7.20 17.10%
EPS 1.38 1.28 0.81 1.14 1.07 0.86 1.03 21.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.25 0.22 0.21 0.20 0.14 54.75%
Adjusted Per Share Value based on latest NOSH - 222,848
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 4.10 3.00 2.78 2.80 2.45 2.67 2.17 52.65%
EPS 0.62 0.53 0.33 0.46 0.43 0.35 0.31 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1211 0.1088 0.1034 0.0884 0.0843 0.0803 0.0422 101.55%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 - -
Price 1.39 1.48 1.42 1.20 1.37 1.18 0.00 -
P/RPS 15.22 20.63 21.14 17.23 22.47 17.72 0.00 -
P/EPS 100.43 115.91 176.39 105.37 128.01 136.53 0.00 -
EY 1.00 0.86 0.57 0.95 0.78 0.73 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.15 5.69 5.68 5.45 6.52 5.90 0.00 -
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 21/11/19 29/08/19 27/05/19 25/02/19 22/11/18 29/08/18 -
Price 1.39 1.76 1.51 1.25 1.32 1.52 1.26 -
P/RPS 15.22 24.54 22.48 17.95 21.65 22.83 17.51 -8.89%
P/EPS 100.43 137.84 187.57 109.76 123.34 175.87 122.79 -12.50%
EY 1.00 0.73 0.53 0.91 0.81 0.57 0.81 15.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.15 6.77 6.04 5.68 6.29 7.60 9.00 -31.00%

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