[RL] YoY Quarter Result on 2022-12-31 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 31/12/21 - - - - - CAGR
Revenue 32,426 33,837 - - - - - -4.17% YoY % -4.17% - - - - - - Horiz. % 95.83% 100.00% - - - - -
PBT 4,798 2,176 - - - - - 120.50% YoY % 120.50% - - - - - - Horiz. % 220.50% 100.00% - - - - -
Tax -835 -562 - - - - - 48.58% YoY % -48.58% - - - - - - Horiz. % 148.58% 100.00% - - - - -
NP 3,963 1,614 - - - - - 145.54% YoY % 145.54% - - - - - - Horiz. % 245.54% 100.00% - - - - -
NP to SH 3,359 871 - - - - - 285.65% YoY % 285.65% - - - - - - Horiz. % 385.65% 100.00% - - - - -
Tax Rate 17.40 % 25.83 % - % - % - % - % - % -32.64% YoY % -32.64% - - - - - - Horiz. % 67.36% 100.00% - - - - -
Total Cost 28,463 32,223 - - - - - -11.67% YoY % -11.67% - - - - - - Horiz. % 88.33% 100.00% - - - - -
Net Worth 81,140 77,149 - - - - - 5.17% YoY % 5.17% - - - - - - Horiz. % 105.17% 100.00% - - - - -
Dividend 31/12/22 31/12/21 - - - - - CAGR
Div - - - - - - - - YoY % 0.00% - - - - - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% - - - - - - Horiz. % - - - - - - -
Equity 31/12/22 31/12/21 - - - - - CAGR
Net Worth 81,140 77,149 - - - - - 5.17% YoY % 5.17% - - - - - - Horiz. % 105.17% 100.00% - - - - -
NOSH 289,788 285,738 - - - - - 1.42% YoY % 1.42% - - - - - - Horiz. % 101.42% 100.00% - - - - -
Ratio Analysis 31/12/22 31/12/21 - - - - - CAGR
NP Margin 12.22 % 4.77 % - % - % - % - % - % 156.18% YoY % 156.18% - - - - - - Horiz. % 256.18% 100.00% - - - - -
ROE 4.14 % 1.13 % - % - % - % - % - % 266.37% YoY % 266.37% - - - - - - Horiz. % 366.37% 100.00% - - - - -
Per Share 31/12/22 31/12/21 - - - - - CAGR
RPS 11.19 11.84 - - - - - -5.49% YoY % -5.49% - - - - - - Horiz. % 94.51% 100.00% - - - - -
EPS 1.16 0.30 - - - - - 286.67% YoY % 286.67% - - - - - - Horiz. % 386.67% 100.00% - - - - -
DPS 0.00 0.00 - - - - - - YoY % 0.00% - - - - - - Horiz. % - - - - - - -
NAPS 0.2800 0.2700 - - - - - 3.70% YoY % 3.70% - - - - - - Horiz. % 103.70% 100.00% - - - - -
Adjusted Per Share Value based on latest NOSH - 290,445 31/12/22 31/12/21 - - - - - CAGR
RPS 11.16 11.65 - - - - - -4.21% YoY % -4.21% - - - - - - Horiz. % 95.79% 100.00% - - - - -
EPS 1.16 0.30 - - - - - 286.67% YoY % 286.67% - - - - - - Horiz. % 386.67% 100.00% - - - - -
DPS 0.00 0.00 - - - - - - YoY % 0.00% - - - - - - Horiz. % - - - - - - -
NAPS 0.2794 0.2656 - - - - - 5.20% YoY % 5.20% - - - - - - Horiz. % 105.20% 100.00% - - - - -
Price Multiplier on Financial Quarter End Date 31/12/22 31/12/21 - - - - - CAGR
Date 30/12/22 31/12/21 - - - - - -
Price 0.3600 0.5400 - - - - - -
P/RPS 3.22 4.56 - - - - - -29.39% YoY % -29.39% - - - - - - Horiz. % 70.61% 100.00% - - - - -
P/EPS 31.06 177.15 - - - - - -82.47% YoY % -82.47% - - - - - - Horiz. % 17.53% 100.00% - - - - -
EY 3.22 0.56 - - - - - 475.00% YoY % 475.00% - - - - - - Horiz. % 575.00% 100.00% - - - - -
DY 0.00 0.00 - - - - - - YoY % 0.00% - - - - - - Horiz. % - - - - - - -
P/NAPS 1.29 2.00 - - - - - -35.50% YoY % -35.50% - - - - - - Horiz. % 64.50% 100.00% - - - - -
Price Multiplier on Announcement Date 31/12/22 31/12/21 - - - - - CAGR
Date 10/03/23 22/02/22 - - - - - -
Price 0.3350 0.4900 - - - - - -
P/RPS 2.99 4.14 - - - - - -27.78% YoY % -27.78% - - - - - - Horiz. % 72.22% 100.00% - - - - -
P/EPS 28.90 160.75 - - - - - -82.02% YoY % -82.02% - - - - - - Horiz. % 17.98% 100.00% - - - - -
EY 3.46 0.62 - - - - - 458.06% YoY % 458.06% - - - - - - Horiz. % 558.06% 100.00% - - - - -
DY 0.00 0.00 - - - - - - YoY % 0.00% - - - - - - Horiz. % - - - - - - -
P/NAPS 1.20 1.81 - - - - - -33.70% YoY % -33.70% - - - - - - Horiz. % 66.30% 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 4Q FY2022.pdf 
