[RGTBHD] QoQ TTM Result on 31-Mar-2020 [#3]

Stock
[RGTBHD] RGT BERHAD
Announcement Date
19-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -18.87%
YoY- -22.72%
Quarter Report
Latest QR
Upcoming QR
RGTBHD's Result
RGTBHD's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 128,849 100,626 77,494 70,224 80,446 88,528 94,522 22.82%
PBT 22,803 16,634 10,025 8,635 11,085 13,536 14,731 33.63%
Tax -4,309 -3,440 -2,019 -1,768 -2,424 -3,383 -3,848 7.79%
NP 18,494 13,194 8,006 6,867 8,661 10,153 10,883 42.17%
-
NP to SH 11,097 8,020 4,971 4,399 5,422 6,027 6,086 48.97%
-
Tax Rate 18.90% 20.68% 20.14% 20.47% 21.87% 24.99% 26.12% -
Total Cost 110,355 87,432 69,488 63,357 71,785 78,375 83,639 20.19%
-
Net Worth 99,398 70,302 65,308 63,116 70,746 69,602 62,019 36.75%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 1,730 1,730 1,730 1,730 - - - -
Div Payout % 15.60% 21.58% 34.82% 39.35% - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 99,398 70,302 65,308 63,116 70,746 69,602 62,019 36.75%
NOSH 638,530 584,393 576,930 576,930 576,930 576,930 576,930 6.96%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 14.35% 13.11% 10.33% 9.78% 10.77% 11.47% 11.51% -
ROE 11.16% 11.41% 7.61% 6.97% 7.66% 8.66% 9.81% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 20.12 17.22 13.43 12.17 12.67 13.94 16.38 14.62%
EPS 1.73 1.37 0.86 0.76 0.85 0.95 1.05 39.28%
DPS 0.27 0.30 0.30 0.30 0.00 0.00 0.00 -
NAPS 0.1552 0.1203 0.1132 0.1094 0.1114 0.1096 0.1075 27.59%
Adjusted Per Share Value based on latest NOSH - 576,930
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 12.18 9.52 7.33 6.64 7.61 8.37 8.94 22.78%
EPS 1.05 0.76 0.47 0.42 0.51 0.57 0.58 48.27%
DPS 0.16 0.16 0.16 0.16 0.00 0.00 0.00 -
NAPS 0.094 0.0665 0.0618 0.0597 0.0669 0.0658 0.0586 36.83%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.555 0.49 0.27 0.115 0.17 0.15 0.155 -
P/RPS 2.76 2.85 2.01 0.94 1.34 1.08 0.95 102.94%
P/EPS 32.03 35.70 31.34 15.08 19.91 15.81 14.69 67.75%
EY 3.12 2.80 3.19 6.63 5.02 6.33 6.81 -40.42%
DY 0.49 0.60 1.11 2.61 0.00 0.00 0.00 -
P/NAPS 3.58 4.07 2.39 1.05 1.53 1.37 1.44 83.01%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/01/21 27/10/20 24/08/20 19/05/20 19/02/20 21/11/19 21/08/19 -
Price 0.57 0.645 0.505 0.16 0.17 0.135 0.155 -
P/RPS 2.83 3.75 3.76 1.31 1.34 0.97 0.95 106.35%
P/EPS 32.90 47.00 58.61 20.98 19.91 14.22 14.69 70.76%
EY 3.04 2.13 1.71 4.77 5.02 7.03 6.81 -41.44%
DY 0.47 0.46 0.59 1.88 0.00 0.00 0.00 -
P/NAPS 3.67 5.36 4.46 1.46 1.53 1.23 1.44 86.05%

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