[RESINTC] QoQ TTM Result on 31-Mar-2021 [#4]

Stock
[RESINTC] RESINTECH BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 18.65%
YoY- 50.04%
Quarter Report
Latest QR
Upcoming QR
RESINTC's Result
RESINTC's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 85,943 85,945 88,715 78,783 73,674 69,325 68,752 15.99%
PBT 7,794 8,520 9,428 8,156 7,436 4,458 4,393 46.40%
Tax -2,367 -2,192 -2,496 -2,138 -2,364 -1,295 -1,265 51.67%
NP 5,427 6,328 6,932 6,018 5,072 3,163 3,128 44.24%
-
NP to SH 5,427 6,328 6,932 6,018 5,072 3,163 3,128 44.24%
-
Tax Rate 30.37% 25.73% 26.47% 26.21% 31.79% 29.05% 28.80% -
Total Cost 80,516 79,617 81,783 72,765 68,602 66,162 65,624 14.56%
-
Net Worth 16,586,700 16,586,700 165,359 164,577 164,385 16,194,294 162,587 2064.99%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 1,715 1,715 3,773 3,773 2,058 2,058 - -
Div Payout % 31.60% 27.10% 54.43% 62.70% 40.58% 65.07% - -
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 16,586,700 16,586,700 165,359 164,577 164,385 16,194,294 162,587 2064.99%
NOSH 137,204 137,204 137,204 137,204 137,204 137,204 137,204 0.00%
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 6.31% 7.36% 7.81% 7.64% 6.88% 4.56% 4.55% -
ROE 0.03% 0.04% 4.19% 3.66% 3.09% 0.02% 1.92% -
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 62.64 62.64 64.66 57.42 53.70 50.53 50.11 15.99%
EPS 3.96 4.61 5.05 4.39 3.70 2.31 2.28 44.34%
DPS 1.25 1.25 2.75 2.75 1.50 1.50 0.00 -
NAPS 120.89 120.89 1.2052 1.1995 1.1981 118.03 1.185 2064.99%
Adjusted Per Share Value based on latest NOSH - 137,204
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 47.43 47.43 48.96 43.48 40.66 38.26 37.94 16.00%
EPS 3.00 3.49 3.83 3.32 2.80 1.75 1.73 44.19%
DPS 0.95 0.95 2.08 2.08 1.14 1.14 0.00 -
NAPS 91.5418 91.5418 0.9126 0.9083 0.9072 89.3761 0.8973 2065.02%
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 30/06/20 -
Price 0.875 0.725 0.455 0.45 0.32 0.28 0.26 -
P/RPS 1.40 1.16 0.70 0.78 0.60 0.55 0.52 93.18%
P/EPS 22.12 15.72 9.01 10.26 8.66 12.15 11.40 55.38%
EY 4.52 6.36 11.10 9.75 11.55 8.23 8.77 -35.63%
DY 1.43 1.72 6.04 6.11 4.69 5.36 0.00 -
P/NAPS 0.01 0.01 0.38 0.38 0.27 0.00 0.22 -87.19%
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 25/02/22 26/11/21 28/09/21 31/05/21 11/02/21 27/11/20 28/08/20 -
Price 0.945 0.78 0.68 0.435 0.46 0.32 0.35 -
P/RPS 1.51 1.25 1.05 0.76 0.86 0.63 0.70 66.71%
P/EPS 23.89 16.91 13.46 9.92 12.44 13.88 15.35 34.19%
EY 4.19 5.91 7.43 10.08 8.04 7.20 6.51 -25.39%
DY 1.32 1.60 4.04 6.32 3.26 4.69 0.00 -
P/NAPS 0.01 0.01 0.56 0.36 0.38 0.00 0.30 -89.57%

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