[RESINTC] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[RESINTC] RESINTECH BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -1.49%
YoY- 8.01%
Quarter Report
Latest QR
Upcoming QR
RESINTC's Result
RESINTC's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 89,105 88,199 85,601 86,516 85,457 99,278 98,555 -6.48%
PBT 2,862 3,292 3,942 4,498 4,207 4,847 4,183 -22.29%
Tax -1,208 -1,257 -1,406 -1,345 -1,010 -986 -761 35.96%
NP 1,654 2,035 2,536 3,153 3,197 3,861 3,422 -38.32%
-
NP to SH 1,658 2,041 2,547 3,168 3,216 3,873 3,439 -38.43%
-
Tax Rate 42.21% 38.18% 35.67% 29.90% 24.01% 20.34% 18.19% -
Total Cost 87,451 86,164 83,065 83,363 82,260 95,417 95,133 -5.44%
-
Net Worth 8,449,320 87,345 87,804 96,059 86,521 85,617 84,432 2037.46%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 8,449,320 87,345 87,804 96,059 86,521 85,617 84,432 2037.46%
NOSH 131,999 136,904 138,536 152,500 137,575 136,835 136,666 -2.28%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.86% 2.31% 2.96% 3.64% 3.74% 3.89% 3.47% -
ROE 0.02% 2.34% 2.90% 3.30% 3.72% 4.52% 4.07% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 67.50 64.42 61.79 56.73 62.12 72.55 72.11 -4.29%
EPS 1.26 1.49 1.84 2.08 2.34 2.83 2.52 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 64.01 0.638 0.6338 0.6299 0.6289 0.6257 0.6178 2087.40%
Adjusted Per Share Value based on latest NOSH - 152,500
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 45.52 45.06 43.73 44.20 43.66 50.72 50.35 -6.48%
EPS 0.85 1.04 1.30 1.62 1.64 1.98 1.76 -38.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 43.1661 0.4462 0.4486 0.4908 0.442 0.4374 0.4314 2037.29%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.28 0.26 0.24 0.235 0.26 0.30 0.31 -
P/RPS 0.41 0.40 0.39 0.41 0.42 0.41 0.43 -3.11%
P/EPS 22.29 17.44 13.05 11.31 11.12 10.60 12.32 48.31%
EY 4.49 5.73 7.66 8.84 8.99 9.43 8.12 -32.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.41 0.38 0.37 0.41 0.48 0.50 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 30/08/13 31/05/13 27/02/13 30/11/12 30/08/12 -
Price 0.285 0.27 0.255 0.295 0.245 0.28 0.30 -
P/RPS 0.42 0.42 0.41 0.52 0.39 0.39 0.42 0.00%
P/EPS 22.69 18.11 13.87 14.20 10.48 9.89 11.92 53.41%
EY 4.41 5.52 7.21 7.04 9.54 10.11 8.39 -34.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.42 0.40 0.47 0.39 0.45 0.49 -

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