[RESINTC] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[RESINTC] RESINTECH BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -18.77%
YoY- -48.45%
Quarter Report
Latest QR
Upcoming QR
RESINTC's Result
RESINTC's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 86,941 90,298 86,165 89,105 88,199 85,601 86,516 0.32%
PBT 5,274 5,696 5,792 2,862 3,292 3,942 4,498 11.18%
Tax -641 -691 -837 -1,208 -1,257 -1,406 -1,345 -38.95%
NP 4,633 5,005 4,955 1,654 2,035 2,536 3,153 29.21%
-
NP to SH 4,662 5,034 4,984 1,658 2,041 2,547 3,168 29.34%
-
Tax Rate 12.15% 12.13% 14.45% 42.21% 38.18% 35.67% 29.90% -
Total Cost 82,308 85,293 81,210 87,451 86,164 83,065 83,363 -0.84%
-
Net Worth 90,971 92,123 91,505 8,449,320 87,345 87,804 96,059 -3.55%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 90,971 92,123 91,505 8,449,320 87,345 87,804 96,059 -3.55%
NOSH 135,333 137,333 137,333 131,999 136,904 138,536 152,500 -7.64%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.33% 5.54% 5.75% 1.86% 2.31% 2.96% 3.64% -
ROE 5.12% 5.46% 5.45% 0.02% 2.34% 2.90% 3.30% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 64.24 65.75 62.74 67.50 64.42 61.79 56.73 8.63%
EPS 3.44 3.67 3.63 1.26 1.49 1.84 2.08 39.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6722 0.6708 0.6663 64.01 0.638 0.6338 0.6299 4.42%
Adjusted Per Share Value based on latest NOSH - 131,999
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 47.98 49.84 47.55 49.18 48.68 47.24 47.75 0.32%
EPS 2.57 2.78 2.75 0.92 1.13 1.41 1.75 29.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5021 0.5084 0.505 46.6317 0.4821 0.4846 0.5302 -3.56%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.35 0.345 0.275 0.28 0.26 0.24 0.235 -
P/RPS 0.54 0.52 0.44 0.41 0.40 0.39 0.41 20.13%
P/EPS 10.16 9.41 7.58 22.29 17.44 13.05 11.31 -6.89%
EY 9.84 10.62 13.20 4.49 5.73 7.66 8.84 7.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.41 0.00 0.41 0.38 0.37 25.44%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 28/11/13 30/08/13 31/05/13 -
Price 0.28 0.35 0.33 0.285 0.27 0.255 0.295 -
P/RPS 0.44 0.53 0.53 0.42 0.42 0.41 0.52 -10.53%
P/EPS 8.13 9.55 9.09 22.69 18.11 13.87 14.20 -31.02%
EY 12.30 10.47 11.00 4.41 5.52 7.21 7.04 45.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.52 0.50 0.00 0.42 0.40 0.47 -7.21%

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