[RESINTC] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[RESINTC] RESINTECH BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 0.62%
YoY- -14.06%
Quarter Report
Latest QR
Upcoming QR
RESINTC's Result
RESINTC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 31/08/11 31/08/10 31/08/09 CAGR
Revenue 81,462 71,144 90,802 89,250 82,074 92,400 94,398 -2.05%
PBT 4,024 1,974 2,414 3,452 3,548 6,262 4,996 -3.00%
Tax -1,178 -614 -778 -1,170 -912 -1,030 -990 2.48%
NP 2,846 1,360 1,636 2,282 2,636 5,232 4,006 -4.70%
-
NP to SH 2,850 1,362 1,638 2,286 2,660 5,316 4,042 -4.81%
-
Tax Rate 29.27% 31.10% 32.23% 33.89% 25.70% 16.45% 19.82% -
Total Cost 78,616 69,784 89,166 86,968 79,438 87,168 90,392 -1.95%
-
Net Worth 122,235 121,558 91,755 87,859 8,200,752 78,445 72,363 7.67%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 31/08/11 31/08/10 31/08/09 CAGR
Div 3,292 - - - - 19 - -
Div Payout % 115.54% - - - - 0.37% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 122,235 121,558 91,755 87,859 8,200,752 78,445 72,363 7.67%
NOSH 137,204 136,200 136,499 137,710 137,113 98,081 98,106 4.84%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 3.49% 1.91% 1.80% 2.56% 3.21% 5.66% 4.24% -
ROE 2.33% 1.12% 1.79% 2.60% 0.03% 6.78% 5.59% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 31/08/11 31/08/10 31/08/09 CAGR
RPS 59.37 52.23 66.52 64.81 59.86 94.21 96.22 -6.58%
EPS 2.08 1.00 1.20 1.66 1.94 5.42 4.12 -9.19%
DPS 2.40 0.00 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.8909 0.8925 0.6722 0.638 59.81 0.7998 0.7376 2.70%
Adjusted Per Share Value based on latest NOSH - 136,904
30/09/16 30/09/15 30/09/14 30/09/13 31/08/11 31/08/10 31/08/09 CAGR
RPS 44.96 39.26 50.11 49.26 45.30 51.00 52.10 -2.05%
EPS 1.57 0.75 0.90 1.26 1.47 2.93 2.23 -4.83%
DPS 1.82 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.6746 0.6709 0.5064 0.4849 45.2599 0.4329 0.3994 7.67%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 31/08/11 31/08/10 31/08/09 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 29/08/11 30/08/10 28/08/09 -
Price 0.475 0.26 0.35 0.26 0.41 0.26 0.29 -
P/RPS 0.80 0.50 0.53 0.40 0.68 0.28 0.30 14.84%
P/EPS 22.87 26.00 29.17 15.66 21.13 4.80 7.04 18.08%
EY 4.37 3.85 3.43 6.38 4.73 20.85 14.21 -15.32%
DY 5.05 0.00 0.00 0.00 0.00 0.08 0.00 -
P/NAPS 0.53 0.29 0.52 0.41 0.01 0.33 0.39 4.42%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 31/08/11 31/08/10 31/08/09 CAGR
Date 07/11/16 05/11/15 28/11/14 28/11/13 31/10/11 29/10/10 28/10/09 -
Price 0.44 0.315 0.28 0.27 0.36 0.28 0.24 -
P/RPS 0.74 0.60 0.42 0.42 0.60 0.30 0.25 16.54%
P/EPS 21.18 31.50 23.33 16.27 18.56 5.17 5.83 19.96%
EY 4.72 3.17 4.29 6.15 5.39 19.36 17.17 -16.65%
DY 5.45 0.00 0.00 0.00 0.00 0.07 0.00 -
P/NAPS 0.49 0.35 0.42 0.42 0.01 0.35 0.33 5.73%

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