[RL] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[RL] RESERVOIR LINK ENERGY BHD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 62.75%
YoY- 133.24%
Quarter Report
Latest QR
Upcoming QR
RL's Result
RL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 47,290 25,904 112,442 104,806 80,832 47,532 87,525 -33.73%
PBT -14,270 -16,536 17,030 19,805 11,296 1,252 16,424 -
Tax 1,284 3,256 -4,919 -5,809 -3,288 -1,096 -4,641 -
NP -12,986 -13,280 12,111 13,996 8,008 156 11,783 -
-
NP to SH -12,854 -12,436 10,758 13,182 8,100 392 11,760 -
-
Tax Rate - - 28.88% 29.33% 29.11% 87.54% 28.26% -
Total Cost 60,276 39,184 100,331 90,810 72,824 47,376 75,742 -14.15%
-
Net Worth 75,515 78,420 77,149 74,291 65,550 62,699 63,581 12.18%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 1,428 1,904 2,850 - 1,907 -
Div Payout % - - 13.28% 14.45% 35.19% - 16.22% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 75,515 78,420 77,149 74,291 65,550 62,699 63,581 12.18%
NOSH 290,445 290,445 290,445 290,445 285,000 285,000 285,000 1.27%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -27.46% -51.27% 10.77% 13.35% 9.91% 0.33% 13.46% -
ROE -17.02% -15.86% 13.94% 17.74% 12.36% 0.63% 18.50% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 16.28 8.92 39.35 36.68 28.36 16.68 34.41 -39.36%
EPS -4.42 -4.28 3.76 4.61 2.84 0.12 4.62 -
DPS 0.00 0.00 0.50 0.67 1.00 0.00 0.75 -
NAPS 0.26 0.27 0.27 0.26 0.23 0.22 0.25 2.65%
Adjusted Per Share Value based on latest NOSH - 290,445
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 15.21 8.33 36.17 33.71 26.00 15.29 28.15 -33.73%
EPS -4.13 -4.00 3.46 4.24 2.61 0.13 3.78 -
DPS 0.00 0.00 0.46 0.61 0.92 0.00 0.61 -
NAPS 0.2429 0.2522 0.2481 0.239 0.2108 0.2017 0.2045 12.19%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.35 0.425 0.54 0.595 0.49 0.68 0.48 -
P/RPS 2.15 4.77 1.37 1.62 1.73 4.08 1.39 33.85%
P/EPS -7.91 -9.93 14.34 12.90 17.24 494.39 10.38 -
EY -12.64 -10.07 6.97 7.75 5.80 0.20 9.63 -
DY 0.00 0.00 0.93 1.12 2.04 0.00 1.56 -
P/NAPS 1.35 1.57 2.00 2.29 2.13 3.09 1.92 -20.97%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 23/05/22 22/02/22 19/11/21 25/08/21 28/05/21 23/02/21 -
Price 0.36 0.425 0.49 0.575 0.545 0.515 0.605 -
P/RPS 2.21 4.77 1.25 1.57 1.92 3.09 1.76 16.43%
P/EPS -8.13 -9.93 13.01 12.46 19.18 374.43 13.08 -
EY -12.29 -10.07 7.68 8.02 5.21 0.27 7.64 -
DY 0.00 0.00 1.02 1.16 1.83 0.00 1.24 -
P/NAPS 1.38 1.57 1.81 2.21 2.37 2.34 2.42 -31.30%

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