[RESINTC] QoQ TTM Result on 31-Dec-2020 [#3]

Stock
[RESINTC] RESINTECH BHD
Announcement Date
11-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 60.35%
YoY- -10.52%
Quarter Report
Latest QR
Upcoming QR
RESINTC's Result
RESINTC's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 85,945 88,715 78,783 73,674 69,325 68,752 79,716 5.13%
PBT 8,520 9,428 8,156 7,436 4,458 4,393 5,730 30.24%
Tax -2,192 -2,496 -2,138 -2,364 -1,295 -1,265 -1,719 17.57%
NP 6,328 6,932 6,018 5,072 3,163 3,128 4,011 35.48%
-
NP to SH 6,328 6,932 6,018 5,072 3,163 3,128 4,011 35.48%
-
Tax Rate 25.73% 26.47% 26.21% 31.79% 29.05% 28.80% 30.00% -
Total Cost 79,617 81,783 72,765 68,602 66,162 65,624 75,705 3.41%
-
Net Worth 16,586,700 165,359 164,577 164,385 16,194,294 162,587 163,685 2067.44%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 1,715 3,773 3,773 2,058 2,058 - - -
Div Payout % 27.10% 54.43% 62.70% 40.58% 65.07% - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 16,586,700 165,359 164,577 164,385 16,194,294 162,587 163,685 2067.44%
NOSH 137,204 137,204 137,204 137,204 137,204 137,204 137,204 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 7.36% 7.81% 7.64% 6.88% 4.56% 4.55% 5.03% -
ROE 0.04% 4.19% 3.66% 3.09% 0.02% 1.92% 2.45% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 62.64 64.66 57.42 53.70 50.53 50.11 58.10 5.13%
EPS 4.61 5.05 4.39 3.70 2.31 2.28 2.92 35.54%
DPS 1.25 2.75 2.75 1.50 1.50 0.00 0.00 -
NAPS 120.89 1.2052 1.1995 1.1981 118.03 1.185 1.193 2067.43%
Adjusted Per Share Value based on latest NOSH - 137,204
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 43.91 45.32 40.25 37.64 35.42 35.12 40.73 5.13%
EPS 3.23 3.54 3.07 2.59 1.62 1.60 2.05 35.36%
DPS 0.88 1.93 1.93 1.05 1.05 0.00 0.00 -
NAPS 84.7385 0.8448 0.8408 0.8398 82.7338 0.8306 0.8362 2067.50%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.725 0.455 0.45 0.32 0.28 0.26 0.20 -
P/RPS 1.16 0.70 0.78 0.60 0.55 0.52 0.34 126.46%
P/EPS 15.72 9.01 10.26 8.66 12.15 11.40 6.84 74.06%
EY 6.36 11.10 9.75 11.55 8.23 8.77 14.62 -42.55%
DY 1.72 6.04 6.11 4.69 5.36 0.00 0.00 -
P/NAPS 0.01 0.38 0.38 0.27 0.00 0.22 0.17 -84.84%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 28/09/21 31/05/21 11/02/21 27/11/20 28/08/20 30/06/20 -
Price 0.78 0.68 0.435 0.46 0.32 0.35 0.26 -
P/RPS 1.25 1.05 0.76 0.86 0.63 0.70 0.45 97.48%
P/EPS 16.91 13.46 9.92 12.44 13.88 15.35 8.89 53.45%
EY 5.91 7.43 10.08 8.04 7.20 6.51 11.24 -34.82%
DY 1.60 4.04 6.32 3.26 4.69 0.00 0.00 -
P/NAPS 0.01 0.56 0.36 0.38 0.00 0.30 0.22 -87.23%

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