[RESINTC] QoQ TTM Result on 31-Mar-2015 [#4]

Stock
[RESINTC] RESINTECH BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 9.93%
YoY- 17.54%
Quarter Report
Latest QR
Upcoming QR
RESINTC's Result
RESINTC's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 76,110 82,098 84,180 91,927 89,973 86,941 90,298 -10.74%
PBT 10,808 9,694 9,633 9,915 5,810 5,274 5,696 53.08%
Tax -4,178 -3,979 -3,990 -4,061 -511 -641 -691 230.80%
NP 6,630 5,715 5,643 5,854 5,299 4,633 5,005 20.55%
-
NP to SH 6,635 5,719 5,647 5,858 5,329 4,662 5,034 20.15%
-
Tax Rate 38.66% 41.05% 41.42% 40.96% 8.80% 12.15% 12.13% -
Total Cost 69,480 76,383 78,537 86,073 84,674 82,308 85,293 -12.74%
-
Net Worth 120,706 122,718 121,082 122,059 93,464 90,971 92,123 19.68%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 3,435 - - - - - - -
Div Payout % 51.78% - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 120,706 122,718 121,082 122,059 93,464 90,971 92,123 19.68%
NOSH 137,416 137,499 135,666 137,175 138,301 135,333 137,333 0.04%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 8.71% 6.96% 6.70% 6.37% 5.89% 5.33% 5.54% -
ROE 5.50% 4.66% 4.66% 4.80% 5.70% 5.12% 5.46% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 55.39 59.71 62.05 67.01 65.06 64.24 65.75 -10.77%
EPS 4.83 4.16 4.16 4.27 3.85 3.44 3.67 20.03%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8784 0.8925 0.8925 0.8898 0.6758 0.6722 0.6708 19.63%
Adjusted Per Share Value based on latest NOSH - 137,175
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 38.88 41.94 43.01 46.96 45.97 44.42 46.13 -10.74%
EPS 3.39 2.92 2.88 2.99 2.72 2.38 2.57 20.21%
DPS 1.76 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6167 0.6269 0.6186 0.6236 0.4775 0.4648 0.4706 19.69%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.40 0.26 0.31 0.265 0.27 0.35 0.345 -
P/RPS 0.72 0.44 0.50 0.40 0.42 0.54 0.52 24.15%
P/EPS 8.28 6.25 7.45 6.21 7.01 10.16 9.41 -8.15%
EY 12.07 16.00 13.43 16.11 14.27 9.84 10.62 8.88%
DY 6.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.29 0.35 0.30 0.40 0.52 0.51 -6.63%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 17/02/16 05/11/15 12/08/15 29/05/15 17/02/15 28/11/14 29/08/14 -
Price 0.42 0.315 0.275 0.33 0.26 0.28 0.35 -
P/RPS 0.76 0.53 0.44 0.49 0.40 0.44 0.53 27.07%
P/EPS 8.70 7.57 6.61 7.73 6.75 8.13 9.55 -6.00%
EY 11.50 13.20 15.14 12.94 14.82 12.30 10.47 6.43%
DY 5.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.35 0.31 0.37 0.38 0.42 0.52 -5.18%

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