[REDTONE] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
21-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 23.26%
YoY- 71.08%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 230,955 217,826 189,373 174,770 161,573 158,042 172,251 21.57%
PBT 65,420 77,348 77,350 69,484 60,651 55,850 52,744 15.42%
Tax -17,520 -18,988 -19,481 -16,024 -16,008 -15,992 -12,987 22.06%
NP 47,900 58,360 57,869 53,460 44,643 39,858 39,757 13.21%
-
NP to SH 49,602 60,837 58,774 55,209 44,789 38,874 36,249 23.23%
-
Tax Rate 26.78% 24.55% 25.19% 23.06% 26.39% 28.63% 24.62% -
Total Cost 183,055 159,466 131,504 121,310 116,930 118,184 132,494 24.02%
-
Net Worth 242,706 257,083 258,707 248,813 220,137 217,508 205,682 11.65%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 19,323 19,323 13,913 13,913 13,913 13,913 13,913 24.45%
Div Payout % 38.96% 31.76% 23.67% 25.20% 31.06% 35.79% 38.38% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 242,706 257,083 258,707 248,813 220,137 217,508 205,682 11.65%
NOSH 782,453 782,453 782,453 782,453 782,453 782,453 782,453 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 20.74% 26.79% 30.56% 30.59% 27.63% 25.22% 23.08% -
ROE 20.44% 23.66% 22.72% 22.19% 20.35% 17.87% 17.62% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 29.88 28.18 24.50 22.61 20.90 20.45 22.28 21.59%
EPS 6.42 7.87 7.60 7.14 5.79 5.03 4.69 23.26%
DPS 2.50 2.50 1.80 1.80 1.80 1.80 1.80 24.45%
NAPS 0.314 0.3326 0.3347 0.3219 0.2848 0.2814 0.2661 11.65%
Adjusted Per Share Value based on latest NOSH - 782,453
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 29.81 28.11 24.44 22.56 20.85 20.40 22.23 21.58%
EPS 6.40 7.85 7.59 7.13 5.78 5.02 4.68 23.17%
DPS 2.49 2.49 1.80 1.80 1.80 1.80 1.80 24.12%
NAPS 0.3132 0.3318 0.3339 0.3211 0.2841 0.2807 0.2654 11.66%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.69 0.71 0.515 0.50 0.465 0.39 0.415 -
P/RPS 2.31 2.52 2.10 2.21 2.22 1.91 1.86 15.52%
P/EPS 10.75 9.02 6.77 7.00 8.02 7.75 8.85 13.83%
EY 9.30 11.09 14.76 14.29 12.46 12.90 11.30 -12.16%
DY 3.62 3.52 3.50 3.60 3.87 4.62 4.34 -11.38%
P/NAPS 2.20 2.13 1.54 1.55 1.63 1.39 1.56 25.73%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 16/11/23 24/08/23 18/05/23 21/02/23 17/11/22 23/08/22 19/05/22 -
Price 0.78 0.68 0.565 0.54 0.455 0.425 0.415 -
P/RPS 2.61 2.41 2.31 2.39 2.18 2.08 1.86 25.31%
P/EPS 12.15 8.64 7.43 7.56 7.85 8.45 8.85 23.50%
EY 8.23 11.57 13.46 13.23 12.74 11.83 11.30 -19.03%
DY 3.21 3.68 3.19 3.33 3.96 4.24 4.34 -18.19%
P/NAPS 2.48 2.04 1.69 1.68 1.60 1.51 1.56 36.17%

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