[RESINTC] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[RESINTC] RESINTECH BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 19.78%
YoY- 11.37%
Quarter Report
Latest QR
Upcoming QR
RESINTC's Result
RESINTC's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/11/09 30/11/08 CAGR
Revenue 55,309 71,126 67,318 64,729 76,645 62,425 68,135 -2.89%
PBT 2,990 2,096 2,079 3,715 3,197 5,186 2,554 2.24%
Tax -663 -546 -872 -1,009 -768 -764 -578 1.95%
NP 2,327 1,550 1,207 2,706 2,429 4,422 1,976 2.33%
-
NP to SH 2,329 1,552 1,209 2,713 2,436 4,443 2,003 2.15%
-
Tax Rate 22.17% 26.05% 41.94% 27.16% 24.02% 14.73% 22.63% -
Total Cost 52,982 69,576 66,111 62,023 74,216 58,003 66,159 -3.08%
-
Net Worth 120,340 92,817 8,794,101 86,172 83,480 74,765 70,576 7.81%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/11/09 30/11/08 CAGR
Div 3,424 - - - - - 19 108.09%
Div Payout % 147.06% - - - - - 0.98% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/11/09 30/11/08 CAGR
Net Worth 120,340 92,817 8,794,101 86,172 83,480 74,765 70,576 7.81%
NOSH 136,999 137,345 137,386 137,020 136,853 98,079 98,186 4.81%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/11/09 30/11/08 CAGR
NP Margin 4.21% 2.18% 1.79% 4.18% 3.17% 7.08% 2.90% -
ROE 1.94% 1.67% 0.01% 3.15% 2.92% 5.94% 2.84% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/11/09 30/11/08 CAGR
RPS 40.37 51.79 49.00 47.24 56.00 63.65 69.39 -7.35%
EPS 1.70 1.13 0.88 1.98 1.78 4.53 2.04 -2.53%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.02 97.63%
NAPS 0.8784 0.6758 64.01 0.6289 0.61 0.7623 0.7188 2.86%
Adjusted Per Share Value based on latest NOSH - 137,575
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/11/09 30/11/08 CAGR
RPS 28.26 36.34 34.39 33.07 39.16 31.89 34.81 -2.89%
EPS 1.19 0.79 0.62 1.39 1.24 2.27 1.02 2.19%
DPS 1.75 0.00 0.00 0.00 0.00 0.00 0.01 107.23%
NAPS 0.6148 0.4742 44.9275 0.4402 0.4265 0.382 0.3606 7.81%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/11/09 30/11/08 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/11/09 28/11/08 -
Price 0.40 0.27 0.28 0.26 0.37 0.49 0.30 -
P/RPS 0.99 0.52 0.57 0.55 0.66 0.77 0.43 12.48%
P/EPS 23.53 23.89 31.82 13.13 20.79 10.82 14.71 6.85%
EY 4.25 4.19 3.14 7.62 4.81 9.24 6.80 -6.41%
DY 6.25 0.00 0.00 0.00 0.00 0.00 0.07 88.46%
P/NAPS 0.46 0.40 0.00 0.41 0.61 0.64 0.42 1.29%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/11/09 30/11/08 CAGR
Date 17/02/16 17/02/15 28/02/14 27/02/13 29/02/12 25/01/10 22/01/09 -
Price 0.42 0.26 0.285 0.245 0.37 0.29 0.51 -
P/RPS 1.04 0.50 0.58 0.52 0.66 0.46 0.73 5.12%
P/EPS 24.71 23.01 32.39 12.37 20.79 6.40 25.00 -0.16%
EY 4.05 4.35 3.09 8.08 4.81 15.62 4.00 0.17%
DY 5.95 0.00 0.00 0.00 0.00 0.00 0.04 102.54%
P/NAPS 0.48 0.38 0.00 0.39 0.61 0.38 0.71 -5.37%

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