[REVENUE] QoQ TTM 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- 8.83%
YoY- 373.67%
Quarter Report
Latest QR
Upcoming QR
REVENUE's Result
REVENUE's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 70,323 61,180 59,360 55,967 48,390 34,802 19,966 130.96%
PBT 13,392 11,935 11,258 12,605 11,522 8,190 4,978 93.08%
Tax -1,972 -1,805 -2,008 -3,263 -2,991 -2,187 -1,252 35.26%
NP 11,420 10,130 9,250 9,342 8,531 6,003 3,726 110.56%
-
NP to SH 10,795 9,736 8,697 8,564 7,869 5,449 3,523 110.53%
-
Tax Rate 14.73% 15.12% 17.84% 25.89% 25.96% 26.70% 25.15% -
Total Cost 58,903 51,050 50,110 46,625 39,859 28,799 16,240 135.51%
-
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 16.24% 16.56% 15.58% 16.69% 17.63% 17.25% 18.66% -
ROE 16.07% 16.13% 15.15% 17.47% 16.81% 12.23% 15.06% -
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 28.26 26.35 25.86 25.11 21.71 15.62 11.95 77.22%
EPS 4.34 4.19 3.79 3.84 3.53 2.45 2.11 61.52%
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 11.62 10.11 9.81 9.25 8.00 5.75 3.30 130.92%
EPS 1.78 1.61 1.44 1.42 1.30 0.90 0.58 110.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.111 0.0998 0.0948 0.081 0.0773 0.0737 0.0387 101.48%
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 4.92 5.62 5.49 4.78 6.31 7.56 0.00 -
P/EPS 32.04 35.30 37.48 31.23 38.80 48.26 0.00 -
EY 3.12 2.83 2.67 3.20 2.58 2.07 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 - - -
Price 1.39 1.76 1.51 1.25 1.32 0.00 0.00 -
P/RPS 4.92 6.68 5.84 4.98 6.08 0.00 0.00 -
P/EPS 32.04 41.98 39.86 32.53 37.38 0.00 0.00 -
EY 3.12 2.38 2.51 3.07 2.68 0.00 0.00 -
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 0.00 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