[RESINTC] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[RESINTC] RESINTECH BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -20.15%
YoY- 11.37%
Quarter Report
Latest QR
Upcoming QR
RESINTC's Result
RESINTC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 89,250 83,576 84,683 86,305 85,884 87,236 97,059 -5.43%
PBT 3,452 3,392 3,021 4,953 5,864 5,616 3,461 -0.17%
Tax -1,170 -1,124 -189 -1,345 -1,346 -880 -634 50.39%
NP 2,282 2,268 2,832 3,608 4,518 4,736 2,827 -13.29%
-
NP to SH 2,286 2,272 2,840 3,617 4,530 4,756 2,834 -13.33%
-
Tax Rate 33.89% 33.14% 6.26% 27.16% 22.95% 15.67% 18.32% -
Total Cost 86,968 81,308 81,851 82,697 81,366 82,500 94,232 -5.20%
-
Net Worth 87,859 87,804 86,603 86,171 85,891 84,432 82,233 4.50%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 87,859 87,804 86,603 86,171 85,891 84,432 82,233 4.50%
NOSH 137,710 138,536 137,488 137,020 137,272 136,666 137,056 0.31%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.56% 2.71% 3.34% 4.18% 5.26% 5.43% 2.91% -
ROE 2.60% 2.59% 3.28% 4.20% 5.27% 5.63% 3.45% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 64.81 60.33 61.59 62.99 62.56 63.83 70.82 -5.73%
EPS 1.66 1.64 2.07 2.64 3.30 3.48 2.07 -13.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.638 0.6338 0.6299 0.6289 0.6257 0.6178 0.60 4.17%
Adjusted Per Share Value based on latest NOSH - 137,575
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 49.26 46.13 46.74 47.63 47.40 48.15 53.57 -5.43%
EPS 1.26 1.25 1.57 2.00 2.50 2.62 1.56 -13.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4849 0.4846 0.478 0.4756 0.474 0.466 0.4538 4.51%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.26 0.24 0.235 0.26 0.30 0.31 0.31 -
P/RPS 0.40 0.40 0.38 0.41 0.48 0.49 0.44 -6.15%
P/EPS 15.66 14.63 11.38 9.85 9.09 8.91 14.99 2.95%
EY 6.38 6.83 8.79 10.15 11.00 11.23 6.67 -2.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.37 0.41 0.48 0.50 0.52 -14.64%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 31/05/13 27/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.27 0.255 0.295 0.245 0.28 0.30 0.29 -
P/RPS 0.42 0.42 0.48 0.39 0.45 0.47 0.41 1.61%
P/EPS 16.27 15.55 14.28 9.28 8.48 8.62 14.02 10.42%
EY 6.15 6.43 7.00 10.78 11.79 11.60 7.13 -9.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.47 0.39 0.45 0.49 0.48 -8.50%

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