[REVENUE] QoQ TTM Result on 30-Sep-2021 [#1]

Stock
[REVENUE] REVENUE GROUP BERHAD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 12.14%
YoY- 87.67%
Quarter Report
Latest QR
Upcoming QR
REVENUE's Result
REVENUE's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 97,669 86,678 92,914 86,243 86,964 92,886 79,320 14.92%
PBT 20,376 21,370 19,394 17,421 15,508 15,498 11,592 45.79%
Tax -7,168 -5,753 -4,657 -3,920 -3,484 -3,535 -2,794 87.72%
NP 13,208 15,617 14,737 13,501 12,024 11,963 8,798 31.20%
-
NP to SH 13,241 13,957 13,013 12,493 11,141 10,314 7,251 49.56%
-
Tax Rate 35.18% 26.92% 24.01% 22.50% 22.47% 22.81% 24.10% -
Total Cost 84,461 71,061 78,177 72,742 74,940 80,923 70,522 12.81%
-
Net Worth 147,706 177,051 167,318 160,677 145,882 134,515 78,962 51.99%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 147,706 177,051 167,318 160,677 145,882 134,515 78,962 51.99%
NOSH 476,922 466,232 465,118 463,550 442,068 442,207 394,811 13.46%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 13.52% 18.02% 15.86% 15.65% 13.83% 12.88% 11.09% -
ROE 8.96% 7.88% 7.78% 7.78% 7.64% 7.67% 9.18% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 21.82 18.60 19.99 18.79 19.67 22.10 20.09 5.67%
EPS 2.96 3.00 2.80 2.72 2.52 2.45 1.84 37.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.38 0.36 0.35 0.33 0.32 0.20 39.76%
Adjusted Per Share Value based on latest NOSH - 463,550
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 16.14 14.32 15.36 14.25 14.37 15.35 13.11 14.91%
EPS 2.19 2.31 2.15 2.06 1.84 1.70 1.20 49.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2441 0.2926 0.2765 0.2655 0.2411 0.2223 0.1305 51.98%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.96 1.51 1.55 1.86 1.86 1.84 1.26 -
P/RPS 4.40 8.12 7.75 9.90 9.46 8.33 6.27 -21.08%
P/EPS 32.45 50.41 55.36 68.35 73.80 74.99 68.61 -39.37%
EY 3.08 1.98 1.81 1.46 1.35 1.33 1.46 64.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 3.97 4.31 5.31 5.64 5.75 6.30 -40.33%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 23/05/22 25/02/22 22/11/21 17/09/21 31/05/21 18/02/21 -
Price 0.97 1.07 1.59 1.59 1.94 1.92 1.82 -
P/RPS 4.45 5.75 7.95 8.46 9.86 8.69 9.06 -37.82%
P/EPS 32.79 35.72 56.79 58.43 76.98 78.25 99.10 -52.25%
EY 3.05 2.80 1.76 1.71 1.30 1.28 1.01 109.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.94 2.82 4.42 4.54 5.88 6.00 9.10 -53.01%

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