[REDTONE] YoY TTM Result on 31-Dec-2019 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 1.23%
YoY- 382.25%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
Revenue 174,770 179,697 153,188 206,949 60,134 119,044 138,148 4.65%
PBT 69,484 50,869 18,491 37,392 6,812 10,801 2,894 84.92%
Tax -16,024 -15,202 -11,015 -9,879 -3,144 -4,485 -978 71.75%
NP 53,460 35,667 7,476 27,513 3,668 6,316 1,916 90.38%
-
NP to SH 55,209 32,271 5,799 25,024 5,189 8,983 1,296 106.62%
-
Tax Rate 23.06% 29.88% 59.57% 26.42% 46.15% 41.52% 33.79% -
Total Cost 121,310 144,030 145,712 179,436 56,466 112,728 136,232 -2.21%
-
Net Worth 248,813 184,658 162,629 172,831 0 148,756 139,672 11.81%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
Div 13,913 13,913 13,913 7,729 - - - -
Div Payout % 25.20% 43.11% 239.92% 30.89% - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
Net Worth 248,813 184,658 162,629 172,831 0 148,756 139,672 11.81%
NOSH 782,453 782,453 782,453 759,255 773,564 758,228 758,143 0.61%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
NP Margin 30.59% 19.85% 4.88% 13.29% 6.10% 5.31% 1.39% -
ROE 22.19% 17.48% 3.57% 14.48% 0.00% 6.04% 0.93% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
RPS 22.61 23.25 19.82 26.76 7.77 15.39 17.87 4.65%
EPS 7.14 4.18 0.75 3.24 0.67 1.16 0.17 106.05%
DPS 1.80 1.80 1.80 1.00 0.00 0.00 0.00 -
NAPS 0.3219 0.2389 0.2104 0.2235 0.00 0.1923 0.1807 11.81%
Adjusted Per Share Value based on latest NOSH - 759,255
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
RPS 22.63 23.27 19.84 26.80 7.79 15.42 17.89 4.65%
EPS 7.15 4.18 0.75 3.24 0.67 1.16 0.17 106.11%
DPS 1.80 1.80 1.80 1.00 0.00 0.00 0.00 -
NAPS 0.3222 0.2391 0.2106 0.2238 0.00 0.1927 0.1809 11.81%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 -
Price 0.50 0.43 0.36 0.535 0.175 0.21 0.405 -
P/RPS 2.21 1.85 1.82 2.00 2.25 1.36 2.27 -0.51%
P/EPS 7.00 10.30 47.98 16.53 26.09 18.08 241.55 -49.58%
EY 14.29 9.71 2.08 6.05 3.83 5.53 0.41 98.75%
DY 3.60 4.19 5.00 1.87 0.00 0.00 0.00 -
P/NAPS 1.55 1.80 1.71 2.39 0.00 1.09 2.24 -6.87%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/10/18 31/10/17 CAGR
Date 21/02/23 16/02/22 19/02/21 20/02/20 - 17/12/18 15/12/17 -
Price 0.54 0.46 0.42 0.515 0.00 0.17 0.36 -
P/RPS 2.39 1.98 2.12 1.92 0.00 1.10 2.01 3.40%
P/EPS 7.56 11.02 55.98 15.91 0.00 14.64 214.71 -47.65%
EY 13.23 9.08 1.79 6.28 0.00 6.83 0.47 90.70%
DY 3.33 3.91 4.29 1.94 0.00 0.00 0.00 -
P/NAPS 1.68 1.93 2.00 2.30 0.00 0.88 1.99 -3.22%

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