[RESINTC] QoQ TTM Result on 30-Nov-2009 [#3]

Stock
[RESINTC] RESINTECH BHD
Announcement Date
25-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
30-Nov-2009 [#3]
Profit Trend
QoQ- 28.32%
YoY- -37.68%
Quarter Report
Latest QR
Upcoming QR
RESINTC's Result
RESINTC's Financial Summary
View:
Show?
TTM Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 78,186 83,013 79,185 79,456 84,795 84,164 85,166 -5.52%
PBT 4,347 4,457 3,714 4,999 3,224 2,382 2,753 35.48%
Tax -983 -687 -688 -885 -834 -1,054 -974 0.61%
NP 3,364 3,770 3,026 4,114 2,390 1,328 1,779 52.73%
-
NP to SH 3,417 3,807 3,055 4,155 3,238 2,730 3,180 4.89%
-
Tax Rate 22.61% 15.41% 18.52% 17.70% 25.87% 44.25% 35.38% -
Total Cost 74,822 79,243 76,159 75,342 82,405 82,836 83,387 -6.95%
-
Net Worth 78,520 78,125 81,413 74,617 72,293 71,209 131,259 -28.93%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div 9 - - - - - 19 -39.15%
Div Payout % 0.29% - - - - - 0.62% -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 78,520 78,125 81,413 74,617 72,293 71,209 131,259 -28.93%
NOSH 98,174 97,999 98,230 97,884 98,012 98,382 181,875 -33.63%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 4.30% 4.54% 3.82% 5.18% 2.82% 1.58% 2.09% -
ROE 4.35% 4.87% 3.75% 5.57% 4.48% 3.83% 2.42% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 79.64 84.71 80.61 81.17 86.51 85.55 46.83 42.33%
EPS 3.48 3.88 3.11 4.24 3.30 2.77 1.75 57.93%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.01 0.00%
NAPS 0.7998 0.7972 0.8288 0.7623 0.7376 0.7238 0.7217 7.07%
Adjusted Per Share Value based on latest NOSH - 97,884
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 39.94 42.41 40.45 40.59 43.32 43.00 43.51 -5.53%
EPS 1.75 1.94 1.56 2.12 1.65 1.39 1.62 5.26%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.01 0.00%
NAPS 0.4011 0.3991 0.4159 0.3812 0.3693 0.3638 0.6706 -28.94%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.26 0.25 0.30 0.49 0.29 0.33 0.51 -
P/RPS 0.33 0.30 0.37 0.60 0.34 0.39 1.09 -54.81%
P/EPS 7.47 6.44 9.65 11.54 8.78 11.89 29.17 -59.57%
EY 13.39 15.54 10.37 8.66 11.39 8.41 3.43 147.31%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.02 58.53%
P/NAPS 0.33 0.31 0.36 0.64 0.39 0.46 0.71 -39.91%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 29/10/10 30/07/10 30/04/10 25/01/10 28/10/09 20/07/09 30/04/09 -
Price 0.28 0.50 0.25 0.29 0.24 0.31 0.33 -
P/RPS 0.35 0.59 0.31 0.36 0.28 0.36 0.70 -36.92%
P/EPS 8.04 12.87 8.04 6.83 7.26 11.17 18.87 -43.28%
EY 12.43 7.77 12.44 14.64 13.77 8.95 5.30 76.24%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.03 21.07%
P/NAPS 0.35 0.63 0.30 0.38 0.33 0.43 0.46 -16.61%

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