[RPLANET] QoQ TTM Result on 30-Jun-2023 [#2]

Stock

[RPLANET] REDPLANET BERHAD

Announcement Date

01-Sep-2023

Admission Sponsor

Sponsor

Financial Year

30-Jun-2023

Quarter

30-Jun-2023 [#2]

Profit Trend

QoQ- -14.94%

YoY- -17.65%

Quarter Report

RedPlanet 2H2023_30.08.2023.pdf

Latest QR

Upcoming QR

RPLANET's Result

RPLANET's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	31/12/23	30/06/23	31/12/22	30/06/22	31/12/21	30/06/21	CAGR
TTM Result
Revenue	34,924	26,380	24,933	27,807	26,638	20,242	19,377	21.67%
YoY %	32.39%	5.80%	-10.34%	4.39%	31.60%	4.46%	-	-
Horiz. %	180.23%	136.14%	128.67%	143.51%	137.47%	104.46%	100.00%	-
PBT	5,971	5,199	5,836	6,548	6,858	6,400	5,535	2.55%
YoY %	14.85%	-10.92%	-10.87%	-4.52%	7.16%	15.63%	-	-
Horiz. %	107.88%	93.93%	105.44%	118.30%	123.90%	115.63%	100.00%	-
Tax	-813	-1,371	-1,675	-1,656	-1,805	-412	341	-
YoY %	40.70%	18.15%	-1.15%	8.25%	-338.11%	-220.82%	-	-
Horiz. %	-238.42%	-402.05%	-491.20%	-485.63%	-529.33%	-120.82%	100.00%	-
NP	5,158	3,828	4,161	4,892	5,053	5,988	5,876	-4.24%
YoY %	34.74%	-8.00%	-14.94%	-3.19%	-15.61%	1.91%	-	-
Horiz. %	87.78%	65.15%	70.81%	83.25%	85.99%	101.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,001	3,400	4,161	4,892	5,053	5,988	5,876	-12.01%
YoY %	17.68%	-18.29%	-14.94%	-3.19%	-15.61%	1.91%	-	-
Horiz. %	68.09%	57.86%	70.81%	83.25%	85.99%	101.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.62%	26.37%	28.70%	25.29%	26.32%	6.44%	-6.16%	-
YoY %	-48.35%	-8.12%	13.48%	-3.91%	308.70%	204.55%	-	-
Horiz. %	-221.10%	-428.08%	-465.91%	-410.55%	-427.27%	-104.55%	100.00%	-
Total Cost	29,766	22,552	20,772	22,915	21,585	14,254	13,501	30.12%
YoY %	31.99%	8.57%	-9.35%	6.16%	51.43%	5.58%	-	-
Horiz. %	220.47%	167.04%	153.86%	169.73%	159.88%	105.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	23,178	20,735	18,856	17,374	16,609	14,648	13,739	19.02%
YoY %	11.78%	9.96%	8.53%	4.61%	13.39%	6.62%	-	-
Horiz. %	168.70%	150.92%	137.24%	126.46%	120.89%	106.62%	100.00%	-

	30/06/24	31/12/23	30/06/23	31/12/22	30/06/22	31/12/21	30/06/21	CAGR
Dividend
Div	1,238	1,117	1,211	1,928	2,151	2,183	2,215	-17.61%
YoY %	10.83%	-7.76%	-37.19%	-10.37%	-1.47%	-1.44%	-	-
Horiz. %	55.89%	50.43%	54.67%	87.04%	97.11%	98.56%	100.00%	-
Div Payout %	30.95%	32.88%	29.11%	39.43%	42.59%	36.47%	37.71%	-
YoY %	-5.87%	12.95%	-26.17%	-7.42%	16.78%	-3.29%	-	-
Horiz. %	82.07%	87.19%	77.19%	104.56%	112.94%	96.71%	100.00%	-

	30/06/24	31/12/23	30/06/23	31/12/22	30/06/22	31/12/21	30/06/21	CAGR
Equity
Net Worth	23,178	20,735	18,856	17,374	16,609	14,648	13,739	19.02%
YoY %	11.78%	9.96%	8.53%	4.61%	13.39%	6.62%	-	-
Horiz. %	168.70%	150.92%	137.24%	126.46%	120.89%	106.62%	100.00%	-
NOSH	170,325	170,325	159,396	159,396	159,396	159,396	159,396	2.23%
YoY %	0.00%	6.86%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	106.86%	106.86%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/24	31/12/23	30/06/23	31/12/22	30/06/22	31/12/21	30/06/21	CAGR
Ratio Analysis
NP Margin	14.77%	14.51%	16.69%	17.59%	18.97%	29.58%	30.32%	-
YoY %	1.79%	-13.06%	-5.12%	-7.27%	-35.87%	-2.44%	-	-
Horiz. %	48.71%	47.86%	55.05%	58.01%	62.57%	97.56%	100.00%	-
ROE	17.26%	16.40%	22.07%	28.16%	30.42%	40.88%	42.77%	-
YoY %	5.24%	-25.69%	-21.63%	-7.43%	-25.59%	-4.42%	-	-
Horiz. %	40.36%	38.34%	51.60%	65.84%	71.12%	95.58%	100.00%	-

	30/06/24	31/12/23	30/06/23	31/12/22	30/06/22	31/12/21	30/06/21	CAGR
Per Share
RPS	21.11	16.49	15.64	17.45	16.71	12.70	12.16	20.16%
YoY %	28.02%	5.43%	-10.37%	4.43%	31.57%	4.44%	-	-
Horiz. %	173.60%	135.61%	128.62%	143.50%	137.42%	104.44%	100.00%	-
EPS	2.42	2.13	2.61	3.07	3.17	3.76	3.69	-13.10%
YoY %	13.62%	-18.39%	-14.98%	-3.15%	-15.69%	1.90%	-	-
Horiz. %	65.58%	57.72%	70.73%	83.20%	85.91%	101.90%	100.00%	-
DPS	0.75	0.70	0.76	1.21	1.35	1.37	1.39	-18.57%
YoY %	7.14%	-7.89%	-37.19%	-10.37%	-1.46%	-1.44%	-	-
Horiz. %	53.96%	50.36%	54.68%	87.05%	97.12%	98.56%	100.00%	-
NAPS	0.1401	0.1296	0.1183	0.109	0.1042	0.0919	0.0862	17.55%
YoY %	8.10%	9.55%	8.53%	4.61%	13.38%	6.61%	-	-
Horiz. %	162.53%	150.35%	137.24%	126.45%	120.88%	106.61%	100.00%	-

	30/06/24	31/12/23	30/06/23	31/12/22	30/06/22	31/12/21	30/06/21	CAGR
Adjusted Per Share Value based on latest NOSH - 159,396
RPS	20.50	15.49	14.64	16.33	15.64	11.88	11.38	21.65%
YoY %	32.34%	5.81%	-10.35%	4.41%	31.65%	4.39%	-	-
Horiz. %	180.14%	136.12%	128.65%	143.50%	137.43%	104.39%	100.00%	-
EPS	2.35	2.00	2.44	2.87	2.97	3.52	3.45	-12.00%
YoY %	17.50%	-18.03%	-14.98%	-3.37%	-15.62%	2.03%	-	-
Horiz. %	68.12%	57.97%	70.72%	83.19%	86.09%	102.03%	100.00%	-
DPS	0.73	0.66	0.71	1.13	1.26	1.28	1.30	-17.48%
YoY %	10.61%	-7.04%	-37.17%	-10.32%	-1.56%	-1.54%	-	-
Horiz. %	56.15%	50.77%	54.62%	86.92%	96.92%	98.46%	100.00%	-
NAPS	0.1361	0.1217	0.1107	0.102	0.0975	0.086	0.0807	19.01%
YoY %	11.83%	9.94%	8.53%	4.62%	13.37%	6.57%	-	-
Horiz. %	168.65%	150.81%	137.17%	126.39%	120.82%	106.57%	100.00%	-

	30/06/24	31/12/23	30/06/23	31/12/22	30/06/22	31/12/21	30/06/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	29/12/23	30/06/23	30/12/22	30/06/22	31/12/21	30/06/21	-
Price	0.28	0.20	0.24	0.29	0.30	0.31	0.33	-
P/RPS	1.33	1.21	1.53	1.66	1.80	2.44	2.71	-21.10%
YoY %	9.92%	-20.92%	-7.83%	-7.78%	-26.23%	-9.96%	-	-
Horiz. %	49.08%	44.65%	56.46%	61.25%	66.42%	90.04%	100.00%	-
P/EPS	11.58	9.41	9.19	9.45	9.46	8.25	8.95	8.95%
YoY %	23.06%	2.39%	-2.75%	-0.11%	14.67%	-7.82%	-	-
Horiz. %	129.39%	105.14%	102.68%	105.59%	105.70%	92.18%	100.00%	-
EY	8.64	10.63	10.88	10.58	10.57	12.12	11.17	-8.19%
YoY %	-18.72%	-2.30%	2.84%	0.09%	-12.79%	8.50%	-	-
Horiz. %	77.35%	95.17%	97.40%	94.72%	94.63%	108.50%	100.00%	-
DY	2.67	3.49	3.17	4.17	4.50	4.42	4.21	-14.07%
YoY %	-23.50%	10.09%	-23.98%	-7.33%	1.81%	4.99%	-	-
Horiz. %	63.42%	82.90%	75.30%	99.05%	106.89%	104.99%	100.00%	-
P/NAPS	2.00	1.54	2.03	2.66	2.88	3.37	3.83	-19.45%
YoY %	29.87%	-24.14%	-23.68%	-7.64%	-14.54%	-12.01%	-	-
Horiz. %	52.22%	40.21%	53.00%	69.45%	75.20%	87.99%	100.00%	-

	30/06/24	31/12/23	30/06/23	31/12/22	30/06/22	31/12/21	30/06/21	CAGR
Price Multiplier on Announcement Date
Date	29/08/24	28/02/24	01/09/23	27/02/23	30/08/22	28/02/22	27/08/21	-
Price	0.215	0.20	0.21	0.28	0.30	0.31	0.33	-
P/RPS	1.02	1.21	1.34	1.61	1.80	2.44	2.71	-27.77%
YoY %	-15.70%	-9.70%	-16.77%	-10.56%	-26.23%	-9.96%	-	-
Horiz. %	37.64%	44.65%	49.45%	59.41%	66.42%	90.04%	100.00%	-
P/EPS	8.89	9.41	8.04	9.12	9.46	8.25	8.95	-0.22%
YoY %	-5.53%	17.04%	-11.84%	-3.59%	14.67%	-7.82%	-	-
Horiz. %	99.33%	105.14%	89.83%	101.90%	105.70%	92.18%	100.00%	-
EY	11.25	10.63	12.43	10.96	10.57	12.12	11.17	0.23%
YoY %	5.83%	-14.48%	13.41%	3.69%	-12.79%	8.50%	-	-
Horiz. %	100.72%	95.17%	111.28%	98.12%	94.63%	108.50%	100.00%	-
DY	3.48	3.49	3.62	4.32	4.50	4.42	4.21	-6.14%
YoY %	-0.29%	-3.59%	-16.20%	-4.00%	1.81%	4.99%	-	-
Horiz. %	82.66%	82.90%	85.99%	102.61%	106.89%	104.99%	100.00%	-
P/NAPS	1.53	1.54	1.78	2.57	2.88	3.37	3.83	-26.33%
YoY %	-0.65%	-13.48%	-30.74%	-10.76%	-14.54%	-12.01%	-	-
Horiz. %	39.95%	40.21%	46.48%	67.10%	75.20%	87.99%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos