[RGTBHD] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[RGTBHD] RGT BERHAD
Announcement Date
26-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 38.37%
YoY- 104.67%
Quarter Report
Latest QR
Upcoming QR
RGTBHD's Result
RGTBHD's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 107,962 130,365 145,741 128,849 100,626 77,494 70,224 33.17%
PBT 11,904 18,807 25,455 22,803 16,634 10,025 8,635 23.84%
Tax -74 -1,702 -2,986 -4,309 -3,440 -2,019 -1,768 -87.92%
NP 11,830 17,105 22,469 18,494 13,194 8,006 6,867 43.65%
-
NP to SH 6,886 10,014 13,512 11,097 8,020 4,971 4,399 34.77%
-
Tax Rate 0.62% 9.05% 11.73% 18.90% 20.68% 20.14% 20.47% -
Total Cost 96,132 113,260 123,272 110,355 87,432 69,488 63,357 32.00%
-
Net Worth 99,496 97,344 103,549 99,398 70,302 65,308 63,116 35.41%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 3,943 - - 1,730 1,730 1,730 1,730 73.10%
Div Payout % 57.26% - - 15.60% 21.58% 34.82% 39.35% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 99,496 97,344 103,549 99,398 70,302 65,308 63,116 35.41%
NOSH 665,449 652,767 648,900 638,530 584,393 576,930 576,930 9.97%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 10.96% 13.12% 15.42% 14.35% 13.11% 10.33% 9.78% -
ROE 6.92% 10.29% 13.05% 11.16% 11.41% 7.61% 6.97% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 16.43 20.99 22.35 20.12 17.22 13.43 12.17 22.12%
EPS 1.05 1.61 2.07 1.73 1.37 0.86 0.76 24.02%
DPS 0.60 0.00 0.00 0.27 0.30 0.30 0.30 58.67%
NAPS 0.1514 0.1567 0.1588 0.1552 0.1203 0.1132 0.1094 24.16%
Adjusted Per Share Value based on latest NOSH - 638,530
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 30.63 36.98 41.35 36.55 28.55 21.98 19.92 33.18%
EPS 1.95 2.84 3.83 3.15 2.28 1.41 1.25 34.47%
DPS 1.12 0.00 0.00 0.49 0.49 0.49 0.49 73.43%
NAPS 0.2823 0.2762 0.2938 0.282 0.1994 0.1853 0.1791 35.40%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.42 0.345 0.395 0.555 0.49 0.27 0.115 -
P/RPS 2.56 1.64 1.77 2.76 2.85 2.01 0.94 94.89%
P/EPS 40.08 21.40 19.06 32.03 35.70 31.34 15.08 91.76%
EY 2.49 4.67 5.25 3.12 2.80 3.19 6.63 -47.91%
DY 1.43 0.00 0.00 0.49 0.60 1.11 2.61 -33.01%
P/NAPS 2.77 2.20 2.49 3.58 4.07 2.39 1.05 90.81%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 26/08/21 27/04/21 26/01/21 27/10/20 24/08/20 19/05/20 -
Price 0.64 0.34 0.425 0.57 0.645 0.505 0.16 -
P/RPS 3.90 1.62 1.90 2.83 3.75 3.76 1.31 106.81%
P/EPS 61.08 21.09 20.51 32.90 47.00 58.61 20.98 103.75%
EY 1.64 4.74 4.88 3.04 2.13 1.71 4.77 -50.89%
DY 0.94 0.00 0.00 0.47 0.46 0.59 1.88 -36.97%
P/NAPS 4.23 2.17 2.68 3.67 5.36 4.46 1.46 103.10%

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