[RESINTC] YoY Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock
[RESINTC] RESINTECH BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 54.93%
YoY- -54.35%
Quarter Report
Latest QR
Upcoming QR
RESINTC's Result
RESINTC's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 61,590 54,430 60,472 66,022 54,342 59,581 55,309 1.80%
PBT 5,005 5,367 3,661 675 1,625 4,908 2,990 8.95%
Tax -1,774 -1,545 -900 -49 -252 -2,075 -663 17.80%
NP 3,231 3,822 2,761 626 1,373 2,833 2,327 5.61%
-
NP to SH 3,231 3,822 2,761 629 1,378 2,833 2,329 5.60%
-
Tax Rate 35.44% 28.79% 24.58% 7.26% 15.51% 42.28% 22.17% -
Total Cost 58,359 50,608 57,711 65,396 52,969 56,748 52,982 1.62%
-
Net Worth 16,586,700 164,385 141,417 133,637 130,715 123,415 120,340 127.10%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 1,715 - - - - - 3,424 -10.87%
Div Payout % 53.08% - - - - - 147.06% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 16,586,700 164,385 141,417 133,637 130,715 123,415 120,340 127.10%
NOSH 137,204 137,204 137,204 137,204 137,204 137,204 136,999 0.02%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 5.25% 7.02% 4.57% 0.95% 2.53% 4.75% 4.21% -
ROE 0.02% 2.33% 1.95% 0.47% 1.05% 2.30% 1.94% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 44.89 39.67 44.07 48.12 39.61 43.42 40.37 1.78%
EPS 2.35 2.79 2.01 0.46 1.00 2.06 1.70 5.53%
DPS 1.25 0.00 0.00 0.00 0.00 0.00 2.50 -10.90%
NAPS 120.89 1.1981 1.0307 0.974 0.9527 0.8995 0.8784 127.05%
Adjusted Per Share Value based on latest NOSH - 137,204
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 33.99 30.04 33.37 36.44 29.99 32.88 30.52 1.80%
EPS 1.78 2.11 1.52 0.35 0.76 1.56 1.29 5.50%
DPS 0.95 0.00 0.00 0.00 0.00 0.00 1.89 -10.82%
NAPS 91.5418 0.9072 0.7805 0.7375 0.7214 0.6811 0.6642 127.10%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.875 0.32 0.295 0.26 0.37 0.40 0.40 -
P/RPS 1.95 0.81 0.67 0.54 0.93 0.92 0.99 11.94%
P/EPS 37.16 11.49 14.66 56.71 36.84 19.37 23.53 7.90%
EY 2.69 8.71 6.82 1.76 2.71 5.16 4.25 -7.33%
DY 1.43 0.00 0.00 0.00 0.00 0.00 6.25 -21.77%
P/NAPS 0.01 0.27 0.29 0.27 0.39 0.44 0.46 -47.14%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 11/02/21 27/02/20 28/02/19 26/02/18 02/02/17 17/02/16 -
Price 0.94 0.46 0.28 0.325 0.355 0.405 0.42 -
P/RPS 2.09 1.16 0.64 0.68 0.90 0.93 1.04 12.32%
P/EPS 39.92 16.51 13.91 70.89 35.35 19.61 24.71 8.31%
EY 2.51 6.06 7.19 1.41 2.83 5.10 4.05 -7.65%
DY 1.33 0.00 0.00 0.00 0.00 0.00 5.95 -22.07%
P/NAPS 0.01 0.38 0.27 0.33 0.37 0.45 0.48 -47.51%

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