[RL] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[RL] RESERVOIR LINK ENERGY BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 33.55%
YoY- 238.17%
Quarter Report
Latest QR
Upcoming QR
RL's Result
RL's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 107,035 112,442 100,682 88,548 76,551 87,525 65,448 38.85%
PBT 12,584 17,031 24,649 16,844 12,690 16,424 6,630 53.35%
Tax -3,830 -4,918 -6,777 -4,839 -3,755 -4,642 -2,221 43.85%
NP 8,754 12,113 17,872 12,005 8,935 11,782 4,409 58.03%
-
NP to SH 7,553 10,760 17,410 12,201 9,136 11,759 4,238 47.04%
-
Tax Rate 30.44% 28.88% 27.49% 28.73% 29.59% 28.26% 33.50% -
Total Cost 98,281 100,329 82,810 76,543 67,616 75,743 61,039 37.41%
-
Net Worth 78,420 77,149 74,291 65,550 62,699 63,581 57,000 23.72%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 1,425 1,425 3,332 3,332 1,907 1,907 - -
Div Payout % 18.87% 13.24% 19.14% 27.31% 20.88% 16.22% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 78,420 77,149 74,291 65,550 62,699 63,581 57,000 23.72%
NOSH 290,445 290,445 290,445 285,000 285,000 285,000 285,000 1.27%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 8.18% 10.77% 17.75% 13.56% 11.67% 13.46% 6.74% -
ROE 9.63% 13.95% 23.43% 18.61% 14.57% 18.49% 7.44% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 36.85 39.35 35.24 31.07 26.86 34.41 22.96 37.12%
EPS 2.60 3.77 6.09 4.28 3.21 4.62 1.49 44.99%
DPS 0.50 0.50 1.17 1.17 0.67 0.75 0.00 -
NAPS 0.27 0.27 0.26 0.23 0.22 0.25 0.20 22.17%
Adjusted Per Share Value based on latest NOSH - 285,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 31.96 33.58 30.07 26.44 22.86 26.14 19.55 38.81%
EPS 2.26 3.21 5.20 3.64 2.73 3.51 1.27 46.90%
DPS 0.43 0.43 1.00 1.00 0.57 0.57 0.00 -
NAPS 0.2342 0.2304 0.2219 0.1958 0.1872 0.1899 0.1702 23.73%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.425 0.54 0.595 0.49 0.68 0.48 0.325 -
P/RPS 1.15 1.37 1.69 1.58 2.53 1.39 1.42 -13.12%
P/EPS 16.34 14.34 9.77 11.45 21.21 10.38 21.86 -17.65%
EY 6.12 6.97 10.24 8.74 4.71 9.63 4.58 21.33%
DY 1.18 0.93 1.96 2.39 0.98 1.56 0.00 -
P/NAPS 1.57 2.00 2.29 2.13 3.09 1.92 1.62 -2.07%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 23/05/22 22/02/22 19/11/21 25/08/21 28/05/21 23/02/21 - -
Price 0.425 0.49 0.575 0.53 0.515 0.655 0.00 -
P/RPS 1.15 1.25 1.63 1.71 1.92 1.90 0.00 -
P/EPS 16.34 13.01 9.44 12.38 16.07 14.17 0.00 -
EY 6.12 7.69 10.60 8.08 6.22 7.06 0.00 -
DY 1.18 1.02 2.03 2.21 1.30 1.15 0.00 -
P/NAPS 1.57 1.81 2.21 2.30 2.34 2.62 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