[RPLANET] QoQ 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- 28.23%
YoY- -24.77%
Quarter Report
Latest QR
Upcoming QR
RPLANET's Result
RPLANET's Financial Summary
View:
Show?
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 13,112 13,268 11,665 16,142 10,496 9,746 9,631 10.83%
PBT 2,087 3,112 2,724 3,824 3,034 3,366 2,169 -1.27%
Tax -367 -1,004 -671 -985 -820 408 -67 76.27%
NP 1,720 2,108 2,053 2,839 2,214 3,774 2,102 -6.46%
-
NP to SH 1,292 2,108 2,053 2,839 2,214 3,774 2,102 -14.97%
-
Tax Rate 17.59% 32.26% 24.63% 25.76% 27.03% -12.12% 3.09% -
Total Cost 11,392 11,160 9,612 13,303 8,282 5,972 7,529 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 559 557 653 1,275 876 1,307 908 -14.93%
Div Payout % 43.34% 26.47% 31.83% 44.92% 39.60% 34.63% 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% 15.89% 17.60% 17.59% 21.09% 38.72% 21.83% -
ROE 6.23% 11.18% 11.82% 17.09% 15.11% 27.47% 19.25% -
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 8.20 8.32 7.32 10.13 6.58 6.11 6.04 10.72%
EPS 0.81 1.32 1.29 1.78 1.39 2.37 1.32 -15.02%
DPS 0.35 0.35 0.41 0.80 0.55 0.82 0.57 -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 7.70 7.79 6.85 9.48 6.16 5.72 5.65 10.87%
EPS 0.76 1.24 1.21 1.67 1.30 2.22 1.23 -14.82%
DPS 0.33 0.33 0.38 0.75 0.51 0.77 0.53 -14.60%
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 2.44 2.88 3.96 2.96 4.71 5.40 5.46 -23.54%
P/EPS 24.77 18.15 22.52 16.84 22.32 13.94 25.02 -0.33%
EY 4.04 5.51 4.44 5.94 4.48 7.17 4.00 0.33%
DY 1.75 1.46 1.41 2.67 1.77 2.48 1.73 0.38%
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 2.44 2.52 3.83 2.96 4.71 5.40 0.00 -
P/EPS 24.77 15.88 21.74 16.84 22.32 13.94 0.00 -
EY 4.04 6.30 4.60 5.94 4.48 7.17 0.00 -
DY 1.75 1.67 1.46 2.67 1.77 2.48 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