[RESINTC] YoY TTM Result on 31-Dec-2018 [#3]

Stock
[RESINTC] RESINTECH BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -27.59%
YoY- -85.04%
Quarter Report
Latest QR
Upcoming QR
RESINTC's Result
RESINTC's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 85,943 73,674 79,232 87,894 74,634 81,485 76,110 2.04%
PBT 7,794 7,436 7,791 2,895 7,001 4,899 10,808 -5.29%
Tax -2,367 -2,364 -2,123 -1,764 574 -41 -4,178 -9.02%
NP 5,427 5,072 5,668 1,131 7,575 4,858 6,630 -3.27%
-
NP to SH 5,427 5,072 5,668 1,134 7,580 4,860 6,635 -3.29%
-
Tax Rate 30.37% 31.79% 27.25% 60.93% -8.20% 0.84% 38.66% -
Total Cost 80,516 68,602 73,564 86,763 67,059 76,627 69,480 2.48%
-
Net Worth 16,586,700 164,385 141,417 133,637 130,715 123,415 120,706 126.99%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 1,715 2,058 3,430 - - 1,649 3,435 -10.92%
Div Payout % 31.60% 40.58% 60.52% - - 33.93% 51.78% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 16,586,700 164,385 141,417 133,637 130,715 123,415 120,706 126.99%
NOSH 137,204 137,204 137,204 137,204 137,204 137,204 137,416 -0.02%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 6.31% 6.88% 7.15% 1.29% 10.15% 5.96% 8.71% -
ROE 0.03% 3.09% 4.01% 0.85% 5.80% 3.94% 5.50% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 62.64 53.70 57.75 64.06 54.40 59.39 55.39 2.06%
EPS 3.96 3.70 4.13 0.83 5.52 3.54 4.83 -3.25%
DPS 1.25 1.50 2.50 0.00 0.00 1.20 2.50 -10.90%
NAPS 120.89 1.1981 1.0307 0.974 0.9527 0.8995 0.8784 127.05%
Adjusted Per Share Value based on latest NOSH - 137,204
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 47.43 40.66 43.73 48.51 41.19 44.97 42.01 2.04%
EPS 3.00 2.80 3.13 0.63 4.18 2.68 3.66 -3.25%
DPS 0.95 1.14 1.89 0.00 0.00 0.91 1.90 -10.90%
NAPS 91.5418 0.9072 0.7805 0.7375 0.7214 0.6811 0.6662 126.99%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.875 0.32 0.295 0.26 0.37 0.40 0.40 -
P/RPS 1.40 0.60 0.51 0.41 0.68 0.67 0.72 11.70%
P/EPS 22.12 8.66 7.14 31.46 6.70 11.29 8.28 17.77%
EY 4.52 11.55 14.00 3.18 14.93 8.86 12.07 -15.08%
DY 1.43 4.69 8.47 0.00 0.00 3.00 6.25 -21.77%
P/NAPS 0.01 0.27 0.29 0.27 0.39 0.44 0.46 -47.14%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 11/02/21 27/02/20 28/02/19 26/02/18 02/02/17 17/02/16 -
Price 0.945 0.46 0.28 0.325 0.355 0.405 0.42 -
P/RPS 1.51 0.86 0.48 0.51 0.65 0.68 0.76 12.11%
P/EPS 23.89 12.44 6.78 39.32 6.43 11.43 8.70 18.31%
EY 4.19 8.04 14.75 2.54 15.56 8.75 11.50 -15.47%
DY 1.32 3.26 8.93 0.00 0.00 2.96 5.95 -22.17%
P/NAPS 0.01 0.38 0.27 0.33 0.37 0.45 0.48 -47.51%

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