[RL] QoQ Cumulative 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- -99.17%
YoY- -96.4%
Quarter Report
Latest QR
Upcoming QR
RL's Result
RL's Financial Summary
View:
Show?
Cumulative 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 78,605 40,416 11,883 87,525 65,448 39,393 100.83%
PBT 17,030 14,854 5,648 313 16,424 6,630 5,228 119.27%
Tax -4,919 -4,357 -1,644 -274 -4,641 -2,220 -1,446 125.68%
NP 12,111 10,497 4,004 39 11,783 4,410 3,782 116.79%
-
NP to SH 10,758 9,887 4,050 98 11,760 4,239 3,609 106.71%
-
Tax Rate 28.88% 29.33% 29.11% 87.54% 28.26% 33.48% 27.66% -
Total Cost 100,331 68,108 36,412 11,844 75,742 61,038 35,611 99.10%
-
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 1,428 1,425 - 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% 13.31% 6.18% 0.16% 18.50% 7.44% 10.56% -
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 27.51 14.18 4.17 34.41 22.96 17.29 72.76%
EPS 3.76 3.46 1.42 0.03 4.62 1.49 1.58 77.96%
DPS 0.50 0.50 0.50 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 33.58 23.47 12.07 3.55 26.14 19.55 11.76 100.88%
EPS 3.21 2.95 1.21 0.03 3.51 1.27 1.08 106.31%
DPS 0.43 0.43 0.43 0.00 0.57 0.00 0.00 -
NAPS 0.2304 0.2219 0.1958 0.1872 0.1899 0.1702 0.1021 71.78%
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 2.16 3.46 16.31 1.39 1.42 0.00 -
P/EPS 14.34 17.20 34.48 1,977.55 10.38 21.85 0.00 -
EY 6.97 5.82 2.90 0.05 9.63 4.58 0.00 -
DY 0.93 0.84 1.02 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 2.09 3.84 12.35 1.76 2.33 2.52 -37.25%
P/EPS 13.01 16.62 38.35 1,497.70 13.08 35.97 27.47 -39.15%
EY 7.68 6.02 2.61 0.07 7.64 2.78 3.64 64.27%
DY 1.02 0.87 0.92 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