[RL] YoY Quarter Result on 2022-06-30 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 30/06/22 31/12/21 - - - CAGR
Revenue 51,790 44,952 17,169 33,837 - - - 32.92% YoY % 15.21% 161.82% -49.26% - - - - Horiz. % 153.06% 132.85% 50.74% 100.00% - - -
PBT 1,673 1,459 -3,000 2,176 - - - -16.12% YoY % 14.67% 148.63% -237.87% - - - - Horiz. % 76.88% 67.05% -137.87% 100.00% - - -
Tax 261 -738 -171 -562 - - - - YoY % 135.37% -331.58% 69.57% - - - - Horiz. % -46.44% 131.32% 30.43% 100.00% - - -
NP 1,934 721 -3,171 1,614 - - - 12.85% YoY % 168.24% 122.74% -296.47% - - - - Horiz. % 119.83% 44.67% -196.47% 100.00% - - -
NP to SH 1,393 350 -3,316 871 - - - 36.88% YoY % 298.00% 110.55% -480.71% - - - - Horiz. % 159.93% 40.18% -380.71% 100.00% - - -
Tax Rate -15.60 % 50.58 % - % 25.83 % - % - % - % - YoY % -130.84% 0.00% 0.00% - - - - Horiz. % -60.39% 195.82% 0.00% 100.00% - - -
Total Cost 49,856 44,231 20,340 32,223 - - - 33.88% YoY % 12.72% 117.46% -36.88% - - - - Horiz. % 154.72% 137.27% 63.12% 100.00% - - -
Net Worth 83,967 81,099 75,515 77,149 - - - 5.82% YoY % 3.54% 7.39% -2.12% - - - - Horiz. % 108.84% 105.12% 97.88% 100.00% - - -
Dividend 30/06/23 31/03/23 30/06/22 31/12/21 - - - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 30/06/22 31/12/21 - - - CAGR
Net Worth 83,967 81,099 75,515 77,149 - - - 5.82% YoY % 3.54% 7.39% -2.12% - - - - Horiz. % 108.84% 105.12% 97.88% 100.00% - - -
NOSH 289,542 289,641 290,445 285,738 - - - 0.89% YoY % -0.03% -0.28% 1.65% - - - - Horiz. % 101.33% 101.37% 101.65% 100.00% - - -
Ratio Analysis 30/06/23 31/03/23 30/06/22 31/12/21 - - - CAGR
NP Margin 3.73 % 1.60 % -18.47 % 4.77 % - % - % - % -15.16% YoY % 133.12% 108.66% -487.21% - - - - Horiz. % 78.20% 33.54% -387.21% 100.00% - - -
ROE 1.66 % 0.43 % -4.39 % 1.13 % - % - % - % 29.32% YoY % 286.05% 109.79% -488.50% - - - - Horiz. % 146.90% 38.05% -388.50% 100.00% - - -
Per Share 30/06/23 31/03/23 30/06/22 31/12/21 - - - CAGR
RPS 17.89 15.52 5.91 11.84 - - - 31.78% YoY % 15.27% 162.61% -50.08% - - - - Horiz. % 151.10% 131.08% 49.92% 100.00% - - -
EPS 0.48 0.12 -1.14 0.30 - - - 36.92% YoY % 300.00% 110.53% -480.00% - - - - Horiz. % 160.00% 40.00% -380.00% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
NAPS 0.2900 0.2800 0.2600 0.2700 - - - 4.89% YoY % 3.57% 7.69% -3.70% - - - - Horiz. % 107.41% 103.70% 96.30% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 316,823 30/06/23 31/03/23 30/06/22 31/12/21 - - - CAGR
RPS 16.35 14.19 5.42 10.68 - - - 32.93% YoY % 15.22% 161.81% -49.25% - - - - Horiz. % 153.09% 132.87% 50.75% 100.00% - - -
EPS 0.44 0.11 -1.05 0.27 - - - 38.61% YoY % 300.00% 110.48% -488.89% - - - - Horiz. % 162.96% 40.74% -388.89% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
NAPS 0.2650 0.2560 0.2384 0.2435 - - - 5.82% YoY % 3.52% 7.38% -2.09% - - - - Horiz. % 108.83% 105.13% 97.91% 100.00% - - -
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 30/06/22 31/12/21 - - - CAGR
Date 30/06/23 31/03/23 30/06/22 31/12/21 - - - -
Price 0.3150 0.3200 0.3500 0.5400 - - - -
P/RPS 1.76 2.06 5.92 4.56 - - - -47.08% YoY % -14.56% -65.20% 29.82% - - - - Horiz. % 38.60% 45.18% 129.82% 100.00% - - -
P/EPS 65.47 264.81 -30.66 177.15 - - - -48.59% YoY % -75.28% 963.70% -117.31% - - - - Horiz. % 36.96% 149.48% -17.31% 100.00% - - -
EY 1.53 0.38 -3.26 0.56 - - - 95.80% YoY % 302.63% 111.66% -682.14% - - - - Horiz. % 273.21% 67.86% -582.14% 100.00% - - -
DY 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
P/NAPS 1.09 1.14 1.35 2.00 - - - -33.35% YoY % -4.39% -15.56% -32.50% - - - - Horiz. % 54.50% 57.00% 67.50% 100.00% - - -
Price Multiplier on Announcement Date 30/06/23 31/03/23 30/06/22 31/12/21 - - - CAGR
Date - 22/05/23 29/08/22 22/02/22 - - - -
Price 0.3300 0.3100 0.3600 0.4900 - - - -
P/RPS 1.84 2.00 6.09 4.14 - - - -41.85% YoY % -8.00% -67.16% 47.10% - - - - Horiz. % 44.44% 48.31% 147.10% 100.00% - - -
P/EPS 68.59 256.54 -31.53 160.75 - - - -43.41% YoY % -73.26% 913.64% -119.61% - - - - Horiz. % 42.67% 159.59% -19.61% 100.00% - - -
EY 1.46 0.39 -3.17 0.62 - - - 77.28% YoY % 274.36% 112.30% -611.29% - - - - Horiz. % 235.48% 62.90% -511.29% 100.00% - - -
DY 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
P/NAPS 1.14 1.11 1.38 1.81 - - - -26.59% YoY % 2.70% -19.57% -23.76% - - - - Horiz. % 62.98% 61.33% 76.24% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
RL 2Q FY2022.pdf 
