[RL] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[RL] RESERVOIR LINK ENERGY BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 177.47%
YoY--%
Quarter Report
Latest QR
Upcoming QR
RL's Result
RL's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 100,682 88,548 76,551 87,525 65,448 39,393 22,857 168.47%
PBT 24,649 16,844 12,690 16,424 6,630 5,228 4,047 233.14%
Tax -6,777 -4,839 -3,755 -4,642 -2,221 -1,447 -1,161 223.84%
NP 17,872 12,005 8,935 11,782 4,409 3,781 2,886 236.84%
-
NP to SH 17,410 12,201 9,136 11,759 4,238 3,608 2,721 244.26%
-
Tax Rate 27.49% 28.73% 29.59% 28.26% 33.50% 27.68% 28.69% -
Total Cost 82,810 76,543 67,616 75,743 61,039 35,612 19,971 157.87%
-
Net Worth 74,291 65,550 62,699 63,581 57,000 34,181 34,180 67.71%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 3,332 3,332 1,907 1,907 - - - -
Div Payout % 19.14% 27.31% 20.88% 16.22% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 74,291 65,550 62,699 63,581 57,000 34,181 34,180 67.71%
NOSH 290,445 285,000 285,000 285,000 285,000 227,874 227,873 17.53%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 17.75% 13.56% 11.67% 13.46% 6.74% 9.60% 12.63% -
ROE 23.43% 18.61% 14.57% 18.49% 7.44% 10.56% 7.96% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 35.24 31.07 26.86 34.41 22.96 17.29 10.03 130.93%
EPS 6.09 4.28 3.21 4.62 1.49 1.58 1.19 196.67%
DPS 1.17 1.17 0.67 0.75 0.00 0.00 0.00 -
NAPS 0.26 0.23 0.22 0.25 0.20 0.15 0.15 44.24%
Adjusted Per Share Value based on latest NOSH - 285,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 32.38 28.48 24.62 28.15 21.05 12.67 7.35 168.49%
EPS 5.60 3.92 2.94 3.78 1.36 1.16 0.88 243.01%
DPS 1.07 1.07 0.61 0.61 0.00 0.00 0.00 -
NAPS 0.239 0.2108 0.2017 0.2045 0.1833 0.1099 0.1099 67.77%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 - - -
Price 0.595 0.49 0.68 0.48 0.325 0.00 0.00 -
P/RPS 1.69 1.58 2.53 1.39 1.42 0.00 0.00 -
P/EPS 9.77 11.45 21.21 10.38 21.86 0.00 0.00 -
EY 10.24 8.74 4.71 9.63 4.58 0.00 0.00 -
DY 1.96 2.39 0.98 1.56 0.00 0.00 0.00 -
P/NAPS 2.29 2.13 3.09 1.92 1.62 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 19/11/21 25/08/21 28/05/21 23/02/21 - - - -
Price 0.575 0.53 0.515 0.655 0.00 0.00 0.00 -
P/RPS 1.63 1.71 1.92 1.90 0.00 0.00 0.00 -
P/EPS 9.44 12.38 16.07 14.17 0.00 0.00 0.00 -
EY 10.60 8.08 6.22 7.06 0.00 0.00 0.00 -
DY 2.03 2.21 1.30 1.15 0.00 0.00 0.00 -
P/NAPS 2.21 2.30 2.34 2.62 0.00 0.00 0.00 -

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 ⃤ & 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