[RESINTC] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[RESINTC] RESINTECH BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -16.96%
YoY- 15214.29%
Quarter Report
Latest QR
Upcoming QR
RESINTC's Result
RESINTC's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/11/09 30/11/08 CAGR
Revenue 76,110 89,973 89,105 85,457 89,055 79,456 95,771 -3.18%
PBT 10,808 5,810 2,862 4,207 683 4,999 5,086 11.22%
Tax -4,178 -511 -1,208 -1,010 -676 -885 194 -
NP 6,630 5,299 1,654 3,197 7 4,114 5,280 3.26%
-
NP to SH 6,635 5,329 1,658 3,216 21 4,155 6,667 -0.06%
-
Tax Rate 38.66% 8.80% 42.21% 24.01% 98.98% 17.70% -3.81% -
Total Cost 69,480 84,674 87,451 82,260 89,048 75,342 90,491 -3.65%
-
Net Worth 120,706 93,464 8,449,320 86,521 84,195 74,617 0 -
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/11/09 30/11/08 CAGR
Div 3,435 - - - - - 19 108.19%
Div Payout % 51.78% - - - - - 0.29% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/11/09 30/11/08 CAGR
Net Worth 120,706 93,464 8,449,320 86,521 84,195 74,617 0 -
NOSH 137,416 138,301 131,999 137,575 138,024 97,884 97,941 4.89%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/11/09 30/11/08 CAGR
NP Margin 8.71% 5.89% 1.86% 3.74% 0.01% 5.18% 5.51% -
ROE 5.50% 5.70% 0.02% 3.72% 0.02% 5.57% 0.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/11/09 30/11/08 CAGR
RPS 55.39 65.06 67.50 62.12 64.52 81.17 97.78 -7.70%
EPS 4.83 3.85 1.26 2.34 0.02 4.24 6.81 -4.73%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.02 97.63%
NAPS 0.8784 0.6758 64.01 0.6289 0.61 0.7623 0.00 -
Adjusted Per Share Value based on latest NOSH - 137,575
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/11/09 30/11/08 CAGR
RPS 42.01 49.66 49.18 47.16 49.15 43.85 52.86 -3.18%
EPS 3.66 2.94 0.92 1.77 0.01 2.29 3.68 -0.07%
DPS 1.90 0.00 0.00 0.00 0.00 0.00 0.01 109.65%
NAPS 0.6662 0.5158 46.6317 0.4775 0.4647 0.4118 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/11/09 30/11/08 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/11/09 28/11/08 -
Price 0.40 0.27 0.28 0.26 0.37 0.49 0.30 -
P/RPS 0.72 0.42 0.41 0.42 0.57 0.60 0.31 12.62%
P/EPS 8.28 7.01 22.29 11.12 2,431.86 11.54 4.41 9.29%
EY 12.07 14.27 4.49 8.99 0.04 8.66 22.69 -8.52%
DY 6.25 0.00 0.00 0.00 0.00 0.00 0.07 88.46%
P/NAPS 0.46 0.40 0.00 0.41 0.61 0.64 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/11/09 30/11/08 CAGR
Date 17/02/16 17/02/15 28/02/14 27/02/13 29/02/12 25/01/10 22/01/09 -
Price 0.42 0.26 0.285 0.245 0.37 0.29 0.51 -
P/RPS 0.76 0.40 0.42 0.39 0.57 0.36 0.52 5.50%
P/EPS 8.70 6.75 22.69 10.48 2,431.86 6.83 7.49 2.13%
EY 11.50 14.82 4.41 9.54 0.04 14.64 13.35 -2.08%
DY 5.95 0.00 0.00 0.00 0.00 0.00 0.04 102.54%
P/NAPS 0.48 0.38 0.00 0.39 0.61 0.38 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