[RL] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[RL] RESERVOIR LINK ENERGY BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -96.67%
YoY- -96.4%
Quarter Report
Latest QR
Upcoming QR
RL's Result
RL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 112,442 104,806 80,832 47,532 87,525 87,264 78,786 26.67%
PBT 17,030 19,805 11,296 1,252 16,424 8,840 10,456 38.30%
Tax -4,919 -5,809 -3,288 -1,096 -4,641 -2,960 -2,892 42.35%
NP 12,111 13,996 8,008 156 11,783 5,880 7,564 36.74%
-
NP to SH 10,758 13,182 8,100 392 11,760 5,652 7,218 30.38%
-
Tax Rate 28.88% 29.33% 29.11% 87.54% 28.26% 33.48% 27.66% -
Total Cost 100,331 90,810 72,824 47,376 75,742 81,384 71,222 25.58%
-
Net Worth 77,149 74,291 65,550 62,699 63,581 57,000 34,181 71.81%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 1,428 1,904 2,850 - 1,907 - - -
Div Payout % 13.28% 14.45% 35.19% - 16.22% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 77,149 74,291 65,550 62,699 63,581 57,000 34,181 71.81%
NOSH 290,445 290,445 285,000 285,000 285,000 285,000 227,874 17.50%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 10.77% 13.35% 9.91% 0.33% 13.46% 6.74% 9.60% -
ROE 13.94% 17.74% 12.36% 0.63% 18.50% 9.92% 21.12% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 39.35 36.68 28.36 16.68 34.41 30.62 34.57 8.99%
EPS 3.76 4.61 2.84 0.12 4.62 1.99 3.16 12.25%
DPS 0.50 0.67 1.00 0.00 0.75 0.00 0.00 -
NAPS 0.27 0.26 0.23 0.22 0.25 0.20 0.15 47.81%
Adjusted Per Share Value based on latest NOSH - 285,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 35.49 33.08 25.51 15.00 27.63 27.54 24.87 26.66%
EPS 3.40 4.16 2.56 0.12 3.71 1.78 2.28 30.43%
DPS 0.45 0.60 0.90 0.00 0.60 0.00 0.00 -
NAPS 0.2435 0.2345 0.2069 0.1979 0.2007 0.1799 0.1079 71.79%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 - -
Price 0.54 0.595 0.49 0.68 0.48 0.325 0.00 -
P/RPS 1.37 1.62 1.73 4.08 1.39 1.06 0.00 -
P/EPS 14.34 12.90 17.24 494.39 10.38 16.39 0.00 -
EY 6.97 7.75 5.80 0.20 9.63 6.10 0.00 -
DY 0.93 1.12 2.04 0.00 1.56 0.00 0.00 -
P/NAPS 2.00 2.29 2.13 3.09 1.92 1.62 0.00 -
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 19/11/21 25/08/21 28/05/21 23/02/21 23/11/20 28/08/20 -
Price 0.49 0.575 0.545 0.515 0.605 0.535 0.435 -
P/RPS 1.25 1.57 1.92 3.09 1.76 1.75 1.26 -0.52%
P/EPS 13.01 12.46 19.18 374.43 13.08 26.98 13.73 -3.51%
EY 7.68 8.02 5.21 0.27 7.64 3.71 7.28 3.62%
DY 1.02 1.16 1.83 0.00 1.24 0.00 0.00 -
P/NAPS 1.81 2.21 2.37 2.34 2.42 2.68 2.90 -26.90%

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