[RALCO] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[RALCO] RALCO CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 70.06%
YoY- -165.96%
Quarter Report
Latest QR
Upcoming QR
RALCO's Result
RALCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 96,911 101,104 98,901 92,379 105,860 100,392 86,887 1.83%
PBT 2,518 468 969 -1,617 1,531 2,237 5,619 -12.51%
Tax -54 -56 -562 617 -15 -1,053 -1,322 -41.30%
NP 2,464 412 407 -1,000 1,516 1,184 4,297 -8.84%
-
NP to SH 2,464 412 407 -1,000 1,516 964 4,324 -8.94%
-
Tax Rate 2.14% 11.97% 58.00% - 0.98% 47.07% 23.53% -
Total Cost 94,447 100,692 98,494 93,379 104,344 99,208 82,590 2.25%
-
Net Worth 38,618 36,155 35,664 33,466 35,446 33,850 35,161 1.57%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 38,618 36,155 35,664 33,466 35,446 33,850 35,161 1.57%
NOSH 41,976 42,040 41,958 39,840 40,280 40,297 41,858 0.04%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.54% 0.41% 0.41% -1.08% 1.43% 1.18% 4.95% -
ROE 6.38% 1.14% 1.14% -2.99% 4.28% 2.85% 12.30% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 230.87 240.49 235.71 231.87 262.81 249.12 207.57 1.78%
EPS 5.87 0.98 0.97 -2.38 3.85 2.39 10.33 -8.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.86 0.85 0.84 0.88 0.84 0.84 1.52%
Adjusted Per Share Value based on latest NOSH - 39,814
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 190.78 199.04 194.70 181.86 208.40 197.63 171.05 1.83%
EPS 4.85 0.81 0.80 -1.97 2.98 1.90 8.51 -8.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7602 0.7118 0.7021 0.6588 0.6978 0.6664 0.6922 1.57%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.86 0.75 0.45 0.50 0.55 0.76 0.93 -
P/RPS 0.37 0.31 0.19 0.22 0.21 0.31 0.45 -3.20%
P/EPS 14.65 76.53 46.39 -19.92 14.61 31.77 9.00 8.45%
EY 6.83 1.31 2.16 -5.02 6.84 3.15 11.11 -7.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.87 0.53 0.60 0.63 0.90 1.11 -2.90%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 26/02/14 28/02/13 29/02/12 25/02/11 22/02/10 -
Price 0.77 0.68 0.60 0.52 0.50 0.86 0.99 -
P/RPS 0.33 0.28 0.25 0.22 0.19 0.35 0.48 -6.05%
P/EPS 13.12 69.39 61.86 -20.72 13.28 35.95 9.58 5.37%
EY 7.62 1.44 1.62 -4.83 7.53 2.78 10.43 -5.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.79 0.71 0.62 0.57 1.02 1.18 -5.50%

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