[RESINTC] QoQ TTM Result on 30-Sep-2021 [#2]

Stock
[RESINTC] RESINTECH BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -8.71%
YoY- 100.06%
Quarter Report
Latest QR
Upcoming QR
RESINTC's Result
RESINTC's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 82,912 82,185 85,943 85,945 88,715 78,783 73,674 8.21%
PBT 7,321 7,894 7,794 8,520 9,428 8,156 7,436 -1.03%
Tax -2,589 -2,804 -2,367 -2,192 -2,496 -2,138 -2,364 6.26%
NP 4,732 5,090 5,427 6,328 6,932 6,018 5,072 -4.53%
-
NP to SH 4,732 5,090 5,427 6,328 6,932 6,018 5,072 -4.53%
-
Tax Rate 35.36% 35.52% 30.37% 25.73% 26.47% 26.21% 31.79% -
Total Cost 78,180 77,095 80,516 79,617 81,783 72,765 68,602 9.12%
-
Net Worth 17,353,710 17,419,323 16,586,700 16,586,700 165,359 164,577 164,385 2152.81%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 3,645 1,822 1,715 1,715 3,773 3,773 2,058 46.53%
Div Payout % 77.03% 35.81% 31.60% 27.10% 54.43% 62.70% 40.58% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 17,353,710 17,419,323 16,586,700 16,586,700 165,359 164,577 164,385 2152.81%
NOSH 146,804 146,804 137,204 137,204 137,204 137,204 137,204 4.62%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 5.71% 6.19% 6.31% 7.36% 7.81% 7.64% 6.88% -
ROE 0.03% 0.03% 0.03% 0.04% 4.19% 3.66% 3.09% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 56.86 56.37 62.64 62.64 64.66 57.42 53.70 3.89%
EPS 3.25 3.49 3.96 4.61 5.05 4.39 3.70 -8.30%
DPS 2.50 1.25 1.25 1.25 2.75 2.75 1.50 40.70%
NAPS 119.02 119.47 120.89 120.89 1.2052 1.1995 1.1981 2063.09%
Adjusted Per Share Value based on latest NOSH - 137,204
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 42.36 41.99 43.91 43.91 45.32 40.25 37.64 8.21%
EPS 2.42 2.60 2.77 3.23 3.54 3.07 2.59 -4.43%
DPS 1.86 0.93 0.88 0.88 1.93 1.93 1.05 46.55%
NAPS 88.657 88.9922 84.7385 84.7385 0.8448 0.8408 0.8398 2152.84%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.76 1.15 0.875 0.725 0.455 0.45 0.32 -
P/RPS 1.34 2.04 1.40 1.16 0.70 0.78 0.60 71.10%
P/EPS 23.42 32.94 22.12 15.72 9.01 10.26 8.66 94.46%
EY 4.27 3.04 4.52 6.36 11.10 9.75 11.55 -48.58%
DY 3.29 1.09 1.43 1.72 6.04 6.11 4.69 -21.10%
P/NAPS 0.01 0.01 0.01 0.01 0.38 0.38 0.27 -88.95%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 25/02/22 26/11/21 28/09/21 31/05/21 11/02/21 -
Price 0.545 0.915 0.945 0.78 0.68 0.435 0.46 -
P/RPS 0.96 1.62 1.51 1.25 1.05 0.76 0.86 7.63%
P/EPS 16.79 26.21 23.89 16.91 13.46 9.92 12.44 22.19%
EY 5.95 3.82 4.19 5.91 7.43 10.08 8.04 -18.22%
DY 4.59 1.37 1.32 1.60 4.04 6.32 3.26 25.70%
P/NAPS 0.00 0.01 0.01 0.01 0.56 0.36 0.38 -

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