[REDTONE] YoY TTM Result on 30-Sep-2023 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
16-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- -18.47%
YoY- 10.75%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 404,865 230,955 161,573 179,415 157,203 208,231 61,830 36.73%
PBT 93,101 65,420 60,651 44,444 17,057 37,106 7,354 52.60%
Tax -26,673 -17,520 -16,008 -12,843 -11,184 -10,554 -2,819 45.38%
NP 66,428 47,900 44,643 31,601 5,873 26,552 4,535 56.35%
-
NP to SH 66,532 49,602 44,789 28,414 4,354 24,719 5,832 49.98%
-
Tax Rate 28.65% 26.78% 26.39% 28.90% 65.57% 28.44% 38.33% -
Total Cost 338,437 183,055 116,930 147,814 151,330 181,679 57,295 34.41%
-
Net Worth 279,569 242,706 220,137 173,063 152,271 174,801 0 -
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 23,188 19,323 13,913 13,913 13,913 7,729 - -
Div Payout % 34.85% 38.96% 31.06% 48.97% 319.55% 31.27% - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 279,569 242,706 220,137 173,063 152,271 174,801 0 -
NOSH 774,859 782,453 782,453 782,453 782,453 758,805 773,564 0.02%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 16.41% 20.74% 27.63% 17.61% 3.74% 12.75% 7.33% -
ROE 23.80% 20.44% 20.35% 16.42% 2.86% 14.14% 0.00% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 52.25 29.88 20.90 23.21 20.34 26.93 7.99 36.70%
EPS 8.59 6.42 5.79 3.68 0.56 3.20 0.75 50.08%
DPS 3.00 2.50 1.80 1.80 1.80 1.00 0.00 -
NAPS 0.3608 0.314 0.2848 0.2239 0.197 0.2261 0.00 -
Adjusted Per Share Value based on latest NOSH - 782,453
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 52.25 29.81 20.85 23.15 20.29 26.87 7.98 36.73%
EPS 8.59 6.40 5.78 3.67 0.56 3.19 0.75 50.08%
DPS 3.00 2.49 1.80 1.80 1.80 1.00 0.00 -
NAPS 0.3608 0.3132 0.2841 0.2233 0.1965 0.2256 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.93 0.69 0.465 0.51 0.33 0.46 0.255 -
P/RPS 1.78 2.31 2.22 2.20 1.62 1.71 3.19 -9.25%
P/EPS 10.83 10.75 8.02 13.87 58.58 14.39 33.82 -17.27%
EY 9.23 9.30 12.46 7.21 1.71 6.95 2.96 20.84%
DY 3.23 3.62 3.87 3.53 5.45 2.17 0.00 -
P/NAPS 2.58 2.20 1.63 2.28 1.68 2.03 0.00 -
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 16/11/23 17/11/22 18/11/21 19/11/20 25/11/19 - -
Price 0.925 0.78 0.455 0.455 0.37 0.54 0.00 -
P/RPS 1.77 2.61 2.18 1.96 1.82 2.00 0.00 -
P/EPS 10.77 12.15 7.85 12.38 65.68 16.89 0.00 -
EY 9.28 8.23 12.74 8.08 1.52 5.92 0.00 -
DY 3.24 3.21 3.96 3.96 4.86 1.85 0.00 -
P/NAPS 2.56 2.48 1.60 2.03 1.88 2.39 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