[RESINTC] QoQ TTM Result on 30-Sep-2013 [#2]

Stock
[RESINTC] RESINTECH BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -19.87%
YoY- 179.59%
Quarter Report
Latest QR
Upcoming QR
RESINTC's Result
RESINTC's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 90,298 86,165 89,105 88,199 85,601 86,516 85,457 3.75%
PBT 5,696 5,792 2,862 3,292 3,942 4,498 4,207 22.45%
Tax -691 -837 -1,208 -1,257 -1,406 -1,345 -1,010 -22.41%
NP 5,005 4,955 1,654 2,035 2,536 3,153 3,197 34.93%
-
NP to SH 5,034 4,984 1,658 2,041 2,547 3,168 3,216 34.92%
-
Tax Rate 12.13% 14.45% 42.21% 38.18% 35.67% 29.90% 24.01% -
Total Cost 85,293 81,210 87,451 86,164 83,065 83,363 82,260 2.44%
-
Net Worth 92,123 91,505 8,449,320 87,345 87,804 96,059 86,521 4.28%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 92,123 91,505 8,449,320 87,345 87,804 96,059 86,521 4.28%
NOSH 137,333 137,333 131,999 136,904 138,536 152,500 137,575 -0.11%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.54% 5.75% 1.86% 2.31% 2.96% 3.64% 3.74% -
ROE 5.46% 5.45% 0.02% 2.34% 2.90% 3.30% 3.72% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 65.75 62.74 67.50 64.42 61.79 56.73 62.12 3.86%
EPS 3.67 3.63 1.26 1.49 1.84 2.08 2.34 35.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6708 0.6663 64.01 0.638 0.6338 0.6299 0.6289 4.40%
Adjusted Per Share Value based on latest NOSH - 136,904
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 49.84 47.55 49.18 48.68 47.24 47.75 47.16 3.76%
EPS 2.78 2.75 0.92 1.13 1.41 1.75 1.77 35.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5084 0.505 46.6317 0.4821 0.4846 0.5302 0.4775 4.28%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.345 0.275 0.28 0.26 0.24 0.235 0.26 -
P/RPS 0.52 0.44 0.41 0.40 0.39 0.41 0.42 15.34%
P/EPS 9.41 7.58 22.29 17.44 13.05 11.31 11.12 -10.56%
EY 10.62 13.20 4.49 5.73 7.66 8.84 8.99 11.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.41 0.00 0.41 0.38 0.37 0.41 15.70%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 28/02/14 28/11/13 30/08/13 31/05/13 27/02/13 -
Price 0.35 0.33 0.285 0.27 0.255 0.295 0.245 -
P/RPS 0.53 0.53 0.42 0.42 0.41 0.52 0.39 22.75%
P/EPS 9.55 9.09 22.69 18.11 13.87 14.20 10.48 -6.02%
EY 10.47 11.00 4.41 5.52 7.21 7.04 9.54 6.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.00 0.42 0.40 0.47 0.39 21.20%

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