[RESINTC] YoY TTM 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- -19.87%
YoY- 179.59%
Quarter Report
Latest QR
Upcoming QR
RESINTC's Result
RESINTC's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 31/08/11 31/08/10 31/08/09 CAGR
Revenue 82,372 82,098 86,941 88,199 78,373 78,186 84,795 -0.40%
PBT 4,006 9,694 5,274 3,292 640 4,347 3,224 3.11%
Tax 1,089 -3,979 -641 -1,257 67 -983 -834 -
NP 5,095 5,715 4,633 2,035 707 3,364 2,390 11.27%
-
NP to SH 5,101 5,719 4,662 2,041 730 3,417 3,238 6.62%
-
Tax Rate -27.18% 41.05% 12.15% 38.18% -10.47% 22.61% 25.87% -
Total Cost 77,277 76,383 82,308 86,164 77,666 74,822 82,405 -0.90%
-
Net Worth 122,235 122,718 90,971 87,345 8,134,468 78,520 72,293 7.69%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 31/08/11 31/08/10 31/08/09 CAGR
Div 5,084 - - - - 9 - -
Div Payout % 99.68% - - - - 0.29% - -
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 122,235 122,718 90,971 87,345 8,134,468 78,520 72,293 7.69%
NOSH 137,204 137,499 135,333 136,904 137,872 98,174 98,012 4.86%
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 6.19% 6.96% 5.33% 2.31% 0.90% 4.30% 2.82% -
ROE 4.17% 4.66% 5.12% 2.34% 0.01% 4.35% 4.48% -
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 60.04 59.71 64.24 64.42 56.84 79.64 86.51 -5.02%
EPS 3.72 4.16 3.44 1.49 0.53 3.48 3.30 1.70%
DPS 3.70 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.8909 0.8925 0.6722 0.638 59.00 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 42.08 41.94 44.42 45.06 40.04 39.94 43.32 -0.40%
EPS 2.61 2.92 2.38 1.04 0.37 1.75 1.65 6.68%
DPS 2.60 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.6245 0.6269 0.4648 0.4462 41.5575 0.4011 0.3693 7.69%
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 0.79 0.44 0.54 0.40 0.72 0.33 0.34 12.63%
P/EPS 12.78 6.25 10.16 17.44 77.44 7.47 8.78 5.43%
EY 7.83 16.00 9.84 5.73 1.29 13.39 11.39 -5.15%
DY 7.79 0.00 0.00 0.00 0.00 0.04 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 0.73 0.53 0.44 0.42 0.63 0.35 0.28 14.47%
P/EPS 11.83 7.57 8.13 18.11 67.99 8.04 7.26 7.13%
EY 8.45 13.20 12.30 5.52 1.47 12.43 13.77 -6.65%
DY 8.41 0.00 0.00 0.00 0.00 0.04 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