[RESINTC] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[RESINTC] RESINTECH BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -29.48%
YoY- -55.44%
Quarter Report
Latest QR
Upcoming QR
RESINTC's Result
RESINTC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/11/09 CAGR
Revenue 79,441 73,745 94,834 89,757 86,305 102,193 83,233 -0.65%
PBT 6,544 3,986 2,794 2,772 4,953 4,262 6,914 -0.77%
Tax -2,766 -884 -728 -1,162 -1,345 -1,024 -1,018 15.13%
NP 3,777 3,102 2,066 1,609 3,608 3,238 5,896 -6.08%
-
NP to SH 3,777 3,105 2,069 1,612 3,617 3,248 5,924 -6.15%
-
Tax Rate 42.27% 22.18% 26.06% 41.92% 27.16% 24.03% 14.72% -
Total Cost 75,664 70,642 92,768 88,148 82,697 98,954 77,337 -0.30%
-
Net Worth 123,415 120,340 92,817 8,794,101 86,171 83,480 74,765 7.32%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/11/09 CAGR
Div - 4,566 - - - - - -
Div Payout % - 147.06% - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/11/09 CAGR
Net Worth 123,415 120,340 92,817 8,794,101 86,171 83,480 74,765 7.32%
NOSH 137,204 136,999 137,345 137,386 137,020 136,853 98,079 4.84%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/11/09 CAGR
NP Margin 4.75% 4.21% 2.18% 1.79% 4.18% 3.17% 7.08% -
ROE 3.06% 2.58% 2.23% 0.02% 4.20% 3.89% 7.92% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/11/09 CAGR
RPS 57.90 53.83 69.05 65.33 62.99 74.67 84.86 -5.24%
EPS 2.75 2.27 1.51 1.17 2.64 2.37 6.04 -10.50%
DPS 0.00 3.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8995 0.8784 0.6758 64.01 0.6289 0.61 0.7623 2.36%
Adjusted Per Share Value based on latest NOSH - 131,999
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/11/09 CAGR
RPS 40.59 37.68 48.45 45.86 44.09 52.21 42.52 -0.65%
EPS 1.93 1.59 1.06 0.82 1.85 1.66 3.03 -6.16%
DPS 0.00 2.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6305 0.6148 0.4742 44.9275 0.4402 0.4265 0.382 7.32%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/11/09 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/11/09 -
Price 0.40 0.40 0.27 0.28 0.26 0.37 0.49 -
P/RPS 0.69 0.74 0.39 0.43 0.41 0.50 0.58 2.47%
P/EPS 14.53 17.65 17.92 23.86 9.85 15.59 8.11 8.57%
EY 6.88 5.67 5.58 4.19 10.15 6.41 12.33 -7.89%
DY 0.00 8.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.40 0.00 0.41 0.61 0.64 -5.14%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/11/09 CAGR
Date 02/02/17 17/02/16 17/02/15 28/02/14 27/02/13 29/02/12 25/01/10 -
Price 0.405 0.42 0.26 0.285 0.245 0.37 0.29 -
P/RPS 0.70 0.78 0.38 0.44 0.39 0.50 0.34 10.72%
P/EPS 14.71 18.53 17.26 24.29 9.28 15.59 4.80 17.11%
EY 6.80 5.40 5.79 4.12 10.78 6.41 20.83 -14.60%
DY 0.00 7.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.38 0.00 0.39 0.61 0.38 2.41%

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