[RESINTC] QoQ TTM Result on 31-Dec-2021 [#3]

Stock
[RESINTC] RESINTECH BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -14.24%
YoY- 7.0%
Quarter Report
Latest QR
Upcoming QR
RESINTC's Result
RESINTC's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 86,591 82,912 82,185 85,943 85,945 88,715 78,783 6.49%
PBT 5,756 7,321 7,894 7,794 8,520 9,428 8,156 -20.71%
Tax -2,459 -2,589 -2,804 -2,367 -2,192 -2,496 -2,138 9.76%
NP 3,297 4,732 5,090 5,427 6,328 6,932 6,018 -33.02%
-
NP to SH 3,297 4,732 5,090 5,427 6,328 6,932 6,018 -33.02%
-
Tax Rate 42.72% 35.36% 35.52% 30.37% 25.73% 26.47% 26.21% -
Total Cost 83,294 78,180 77,095 80,516 79,617 81,783 72,765 9.41%
-
Net Worth 172,049 17,353,710 17,419,323 16,586,700 16,586,700 165,359 164,577 3.00%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 3,645 3,645 1,822 1,715 1,715 3,773 3,773 -2.27%
Div Payout % 110.56% 77.03% 35.81% 31.60% 27.10% 54.43% 62.70% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 172,049 17,353,710 17,419,323 16,586,700 16,586,700 165,359 164,577 3.00%
NOSH 195,739 146,804 146,804 137,204 137,204 137,204 137,204 26.70%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 3.81% 5.71% 6.19% 6.31% 7.36% 7.81% 7.64% -
ROE 1.92% 0.03% 0.03% 0.03% 0.04% 4.19% 3.66% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 59.39 56.86 56.37 62.64 62.64 64.66 57.42 2.27%
EPS 2.26 3.25 3.49 3.96 4.61 5.05 4.39 -35.74%
DPS 2.50 2.50 1.25 1.25 1.25 2.75 2.75 -6.15%
NAPS 1.18 119.02 119.47 120.89 120.89 1.2052 1.1995 -1.08%
Adjusted Per Share Value based on latest NOSH - 137,204
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 44.24 42.36 41.99 43.91 43.91 45.32 40.25 6.49%
EPS 1.68 2.42 2.60 2.77 3.23 3.54 3.07 -33.07%
DPS 1.86 1.86 0.93 0.88 0.88 1.93 1.93 -2.43%
NAPS 0.879 88.657 88.9922 84.7385 84.7385 0.8448 0.8408 3.00%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.53 0.76 1.15 0.875 0.725 0.455 0.45 -
P/RPS 0.89 1.34 2.04 1.40 1.16 0.70 0.78 9.18%
P/EPS 23.44 23.42 32.94 22.12 15.72 9.01 10.26 73.37%
EY 4.27 4.27 3.04 4.52 6.36 11.10 9.75 -42.30%
DY 4.72 3.29 1.09 1.43 1.72 6.04 6.11 -15.79%
P/NAPS 0.45 0.01 0.01 0.01 0.01 0.38 0.38 11.92%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 31/05/22 25/02/22 26/11/21 28/09/21 31/05/21 -
Price 0.475 0.545 0.915 0.945 0.78 0.68 0.435 -
P/RPS 0.80 0.96 1.62 1.51 1.25 1.05 0.76 3.47%
P/EPS 21.01 16.79 26.21 23.89 16.91 13.46 9.92 64.84%
EY 4.76 5.95 3.82 4.19 5.91 7.43 10.08 -39.33%
DY 5.26 4.59 1.37 1.32 1.60 4.04 6.32 -11.50%
P/NAPS 0.40 0.00 0.01 0.01 0.01 0.56 0.36 7.26%

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