[RPLANET] QoQ TTM 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- -15.61%
YoY- -14.01%
Quarter Report
Latest QR
Upcoming QR
RPLANET's Result
RPLANET's Financial Summary
View:
Show?
TTM Result
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Revenue 26,380 24,933 27,807 26,638 20,242 19,377 15,904 18.37%
PBT 5,199 5,836 6,548 6,858 6,400 5,535 3,260 16.83%
Tax -1,371 -1,675 -1,656 -1,805 -412 341 -78 160.00%
NP 3,828 4,161 4,892 5,053 5,988 5,876 3,182 6.35%
-
NP to SH 3,400 4,161 4,892 5,053 5,988 5,876 3,182 2.23%
-
Tax Rate 26.37% 28.70% 25.29% 26.32% 6.44% -6.16% 2.39% -
Total Cost 22,552 20,772 22,915 21,585 14,254 13,501 12,722 21.02%
-
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 1,117 1,211 1,928 2,151 2,183 2,215 1,954 -17.00%
Div Payout % 32.88% 29.11% 39.43% 42.59% 36.47% 37.71% 61.43% -
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 14.51% 16.69% 17.59% 18.97% 29.58% 30.32% 20.01% -
ROE 16.40% 22.07% 28.16% 30.42% 40.88% 42.77% 29.14% -
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 16.49 15.64 17.45 16.71 12.70 12.16 9.98 18.22%
EPS 2.13 2.61 3.07 3.17 3.76 3.69 2.00 2.12%
DPS 0.70 0.76 1.21 1.35 1.37 1.39 1.23 -17.12%
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 15.49 14.64 16.33 15.64 11.88 11.38 9.34 18.36%
EPS 2.00 2.44 2.87 2.97 3.52 3.45 1.87 2.26%
DPS 0.66 0.71 1.13 1.26 1.28 1.30 1.15 -16.89%
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 1.21 1.53 1.66 1.80 2.44 2.71 3.31 -28.49%
P/EPS 9.41 9.19 9.45 9.46 8.25 8.95 16.53 -17.12%
EY 10.63 10.88 10.58 10.57 12.12 11.17 6.05 20.66%
DY 3.49 3.17 4.17 4.50 4.42 4.21 3.72 -2.10%
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 1.21 1.34 1.61 1.80 2.44 2.71 0.00 -
P/EPS 9.41 8.04 9.12 9.46 8.25 8.95 0.00 -
EY 10.63 12.43 10.96 10.57 12.12 11.17 0.00 -
DY 3.49 3.62 4.32 4.50 4.42 4.21 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