[RL] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[RL] RESERVOIR LINK ENERGY BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -22.31%
YoY- 235.76%
Quarter Report
Latest QR
Upcoming QR
RL's Result
RL's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 112,442 100,682 88,548 76,551 87,525 65,448 39,393 100.83%
PBT 17,031 24,649 16,844 12,690 16,424 6,630 5,228 119.28%
Tax -4,918 -6,777 -4,839 -3,755 -4,642 -2,221 -1,447 125.55%
NP 12,113 17,872 12,005 8,935 11,782 4,409 3,781 116.85%
-
NP to SH 10,760 17,410 12,201 9,136 11,759 4,238 3,608 106.77%
-
Tax Rate 28.88% 27.49% 28.73% 29.59% 28.26% 33.50% 27.68% -
Total Cost 100,329 82,810 76,543 67,616 75,743 61,039 35,612 99.09%
-
Net Worth 77,149 74,291 65,550 62,699 63,581 57,000 34,181 71.81%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 1,425 3,332 3,332 1,907 1,907 - - -
Div Payout % 13.24% 19.14% 27.31% 20.88% 16.22% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 77,149 74,291 65,550 62,699 63,581 57,000 34,181 71.81%
NOSH 290,445 290,445 285,000 285,000 285,000 285,000 227,874 17.50%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 10.77% 17.75% 13.56% 11.67% 13.46% 6.74% 9.60% -
ROE 13.95% 23.43% 18.61% 14.57% 18.49% 7.44% 10.56% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 39.35 35.24 31.07 26.86 34.41 22.96 17.29 72.76%
EPS 3.77 6.09 4.28 3.21 4.62 1.49 1.58 78.27%
DPS 0.50 1.17 1.17 0.67 0.75 0.00 0.00 -
NAPS 0.27 0.26 0.23 0.22 0.25 0.20 0.15 47.81%
Adjusted Per Share Value based on latest NOSH - 285,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 33.58 30.07 26.44 22.86 26.14 19.55 11.76 100.88%
EPS 3.21 5.20 3.64 2.73 3.51 1.27 1.08 106.31%
DPS 0.43 1.00 1.00 0.57 0.57 0.00 0.00 -
NAPS 0.2304 0.2219 0.1958 0.1872 0.1899 0.1702 0.1021 71.78%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 - -
Price 0.54 0.595 0.49 0.68 0.48 0.325 0.00 -
P/RPS 1.37 1.69 1.58 2.53 1.39 1.42 0.00 -
P/EPS 14.34 9.77 11.45 21.21 10.38 21.86 0.00 -
EY 6.97 10.24 8.74 4.71 9.63 4.58 0.00 -
DY 0.93 1.96 2.39 0.98 1.56 0.00 0.00 -
P/NAPS 2.00 2.29 2.13 3.09 1.92 1.62 0.00 -
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 19/11/21 25/08/21 28/05/21 23/02/21 - - -
Price 0.49 0.575 0.53 0.515 0.655 0.00 0.00 -
P/RPS 1.25 1.63 1.71 1.92 1.90 0.00 0.00 -
P/EPS 13.01 9.44 12.38 16.07 14.17 0.00 0.00 -
EY 7.69 10.60 8.08 6.22 7.06 0.00 0.00 -
DY 1.02 2.03 2.21 1.30 1.15 0.00 0.00 -
P/NAPS 1.81 2.21 2.30 2.34 2.62 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