[RL] QoQ TTM Result on 30-Sep-2022 [#1]

Stock
[RL] RESERVOIR LINK ENERGY BHD
Announcement Date
17-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -1898.6%
YoY- -129.44%
Quarter Report
Latest QR
Upcoming QR
RL's Result
RL's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 170,595 135,974 97,498 98,909 95,671 107,035 112,442 32.13%
PBT 10,490 5,817 224 -2,398 4,249 12,584 17,031 -27.67%
Tax -2,206 -2,638 -1,086 -813 -2,631 -3,830 -4,918 -41.48%
NP 8,284 3,179 -862 -3,211 1,618 8,754 12,113 -22.43%
-
NP to SH 5,530 821 -2,638 -5,126 285 7,553 10,760 -35.91%
-
Tax Rate 21.03% 45.35% 484.82% - 61.92% 30.44% 28.88% -
Total Cost 162,311 132,795 98,360 102,120 94,053 98,281 100,329 37.93%
-
Net Worth 83,967 81,099 81,140 75,344 75,515 78,420 77,149 5.82%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - 1,425 1,425 -
Div Payout % - - - - - 18.87% 13.24% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 83,967 81,099 81,140 75,344 75,515 78,420 77,149 5.82%
NOSH 290,445 290,445 290,445 290,445 290,445 290,445 290,445 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 4.86% 2.34% -0.88% -3.25% 1.69% 8.18% 10.77% -
ROE 6.59% 1.01% -3.25% -6.80% 0.38% 9.63% 13.95% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 58.92 46.95 33.64 34.13 32.94 36.85 39.35 30.97%
EPS 1.91 0.28 -0.91 -1.77 0.10 2.60 3.77 -36.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.50 -
NAPS 0.29 0.28 0.28 0.26 0.26 0.27 0.27 4.89%
Adjusted Per Share Value based on latest NOSH - 290,445
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 54.87 43.73 31.36 31.81 30.77 34.43 36.17 32.12%
EPS 1.78 0.26 -0.85 -1.65 0.09 2.43 3.46 -35.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.46 0.46 -
NAPS 0.2701 0.2608 0.261 0.2423 0.2429 0.2522 0.2481 5.84%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.315 0.32 0.36 0.365 0.35 0.425 0.54 -
P/RPS 0.53 0.68 1.07 1.07 1.06 1.15 1.37 -46.99%
P/EPS 16.49 112.89 -39.55 -20.63 356.69 16.34 14.34 9.78%
EY 6.06 0.89 -2.53 -4.85 0.28 6.12 6.97 -8.92%
DY 0.00 0.00 0.00 0.00 0.00 1.18 0.93 -
P/NAPS 1.09 1.14 1.29 1.40 1.35 1.57 2.00 -33.35%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 22/05/23 10/03/23 17/11/22 29/08/22 23/05/22 22/02/22 -
Price 0.33 0.31 0.335 0.385 0.36 0.425 0.49 -
P/RPS 0.56 0.66 1.00 1.13 1.09 1.15 1.25 -41.53%
P/EPS 17.28 109.37 -36.80 -21.77 366.88 16.34 13.01 20.89%
EY 5.79 0.91 -2.72 -4.59 0.27 6.12 7.69 -17.28%
DY 0.00 0.00 0.00 0.00 0.00 1.18 1.02 -
P/NAPS 1.14 1.11 1.20 1.48 1.38 1.57 1.81 -26.58%

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