[RESINTC] YoY Annualized Quarter Result on 30-Nov-2009 [#3]

Stock
[RESINTC] RESINTECH BHD
Announcement Date
25-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
30-Nov-2009 [#3]
Profit Trend
QoQ- 46.56%
YoY- 121.82%
Quarter Report
Latest QR
Upcoming QR
RESINTC's Result
RESINTC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 89,757 86,305 102,193 83,233 90,846 80,517 85,950 0.61%
PBT 2,772 4,953 4,262 6,914 3,405 7,068 7,408 -12.94%
Tax -1,162 -1,345 -1,024 -1,018 -770 -816 -817 5.09%
NP 1,609 3,608 3,238 5,896 2,634 6,252 6,590 -18.03%
-
NP to SH 1,612 3,617 3,248 5,924 2,670 6,238 6,574 -17.98%
-
Tax Rate 41.92% 27.16% 24.03% 14.72% 22.61% 11.54% 11.03% -
Total Cost 88,148 82,697 98,954 77,337 88,212 74,265 79,360 1.49%
-
Net Worth 8,794,101 86,171 83,480 74,765 70,576 67,153 55,536 104.27%
Dividend
31/12/13 31/12/12 31/12/11 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - 26 - - -
Div Payout % - - - - 0.98% - - -
Equity
31/12/13 31/12/12 31/12/11 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 8,794,101 86,171 83,480 74,765 70,576 67,153 55,536 104.27%
NOSH 137,386 137,020 136,853 98,079 98,186 98,092 84,146 7.15%
Ratio Analysis
31/12/13 31/12/12 31/12/11 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 1.79% 4.18% 3.17% 7.08% 2.90% 7.76% 7.67% -
ROE 0.02% 4.20% 3.89% 7.92% 3.78% 9.29% 11.84% -
Per Share
31/12/13 31/12/12 31/12/11 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 65.33 62.99 74.67 84.86 92.52 82.08 102.14 -6.10%
EPS 1.17 2.64 2.37 6.04 2.72 6.36 7.81 -23.48%
DPS 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 64.01 0.6289 0.61 0.7623 0.7188 0.6846 0.66 90.63%
Adjusted Per Share Value based on latest NOSH - 97,884
31/12/13 31/12/12 31/12/11 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 49.54 47.63 56.40 45.94 50.14 44.44 47.44 0.61%
EPS 0.89 2.00 1.79 3.27 1.47 3.44 3.63 -17.98%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 48.5345 0.4756 0.4607 0.4126 0.3895 0.3706 0.3065 104.27%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 31/12/13 31/12/12 30/12/11 30/11/09 28/11/08 30/11/07 - -
Price 0.28 0.26 0.37 0.49 0.30 0.78 0.00 -
P/RPS 0.43 0.41 0.50 0.58 0.32 0.95 0.00 -
P/EPS 23.86 9.85 15.59 8.11 11.03 12.26 0.00 -
EY 4.19 10.15 6.41 12.33 9.07 8.15 0.00 -
DY 0.00 0.00 0.00 0.00 0.09 0.00 0.00 -
P/NAPS 0.00 0.41 0.61 0.64 0.42 1.14 0.00 -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 28/02/14 27/02/13 29/02/12 25/01/10 22/01/09 25/01/08 21/12/06 -
Price 0.285 0.245 0.37 0.29 0.51 0.39 0.00 -
P/RPS 0.44 0.39 0.50 0.34 0.55 0.48 0.00 -
P/EPS 24.29 9.28 15.59 4.80 18.75 6.13 0.00 -
EY 4.12 10.78 6.41 20.83 5.33 16.31 0.00 -
DY 0.00 0.00 0.00 0.00 0.05 0.00 0.00 -
P/NAPS 0.00 0.39 0.61 0.38 0.71 0.57 0.00 -

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