[RL] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[RL] RESERVOIR LINK ENERGY BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 108.07%
YoY--%
Quarter Report
Latest QR
Upcoming QR
RL's Result
RL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 104,806 80,832 47,532 87,525 87,264 78,786 91,428 9.52%
PBT 19,805 11,296 1,252 16,424 8,840 10,456 16,188 14.37%
Tax -5,809 -3,288 -1,096 -4,641 -2,960 -2,892 -4,644 16.07%
NP 13,996 8,008 156 11,783 5,880 7,564 11,544 13.68%
-
NP to SH 13,182 8,100 392 11,760 5,652 7,218 10,884 13.60%
-
Tax Rate 29.33% 29.11% 87.54% 28.26% 33.48% 27.66% 28.69% -
Total Cost 90,810 72,824 47,376 75,742 81,384 71,222 79,884 8.91%
-
Net Worth 74,291 65,550 62,699 63,581 57,000 34,181 34,180 67.71%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 1,904 2,850 - 1,907 - - - -
Div Payout % 14.45% 35.19% - 16.22% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 74,291 65,550 62,699 63,581 57,000 34,181 34,180 67.71%
NOSH 290,445 285,000 285,000 285,000 285,000 227,874 227,873 17.53%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 13.35% 9.91% 0.33% 13.46% 6.74% 9.60% 12.63% -
ROE 17.74% 12.36% 0.63% 18.50% 9.92% 21.12% 31.84% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 36.68 28.36 16.68 34.41 30.62 34.57 40.12 -5.79%
EPS 4.61 2.84 0.12 4.62 1.99 3.16 4.76 -2.11%
DPS 0.67 1.00 0.00 0.75 0.00 0.00 0.00 -
NAPS 0.26 0.23 0.22 0.25 0.20 0.15 0.15 44.24%
Adjusted Per Share Value based on latest NOSH - 285,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 33.08 25.51 15.00 27.63 27.54 24.87 28.86 9.51%
EPS 4.16 2.56 0.12 3.71 1.78 2.28 3.44 13.49%
DPS 0.60 0.90 0.00 0.60 0.00 0.00 0.00 -
NAPS 0.2345 0.2069 0.1979 0.2007 0.1799 0.1079 0.1079 67.70%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 - - -
Price 0.595 0.49 0.68 0.48 0.325 0.00 0.00 -
P/RPS 1.62 1.73 4.08 1.39 1.06 0.00 0.00 -
P/EPS 12.90 17.24 494.39 10.38 16.39 0.00 0.00 -
EY 7.75 5.80 0.20 9.63 6.10 0.00 0.00 -
DY 1.12 2.04 0.00 1.56 0.00 0.00 0.00 -
P/NAPS 2.29 2.13 3.09 1.92 1.62 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 19/11/21 25/08/21 28/05/21 23/02/21 23/11/20 28/08/20 13/07/20 -
Price 0.575 0.545 0.515 0.605 0.535 0.435 0.00 -
P/RPS 1.57 1.92 3.09 1.76 1.75 1.26 0.00 -
P/EPS 12.46 19.18 374.43 13.08 26.98 13.73 0.00 -
EY 8.02 5.21 0.27 7.64 3.71 7.28 0.00 -
DY 1.16 1.83 0.00 1.24 0.00 0.00 0.00 -
P/NAPS 2.21 2.37 2.34 2.42 2.68 2.90 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