[RESINTC] YoY Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[RESINTC] RESINTECH BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 111.04%
YoY- -15.46%
Quarter Report
Latest QR
Upcoming QR
RESINTC's Result
RESINTC's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 79,117 66,408 61,590 54,430 60,472 66,022 54,342 6.45%
PBT 5,477 -965 5,005 5,367 3,661 675 1,625 22.43%
Tax -1,299 -540 -1,774 -1,545 -900 -49 -252 31.41%
NP 4,178 -1,505 3,231 3,822 2,761 626 1,373 20.36%
-
NP to SH 4,178 -1,505 3,231 3,822 2,761 629 1,378 20.29%
-
Tax Rate 23.72% - 35.44% 28.79% 24.58% 7.26% 15.51% -
Total Cost 74,939 67,913 58,359 50,608 57,711 65,396 52,969 5.95%
-
Net Worth 178,290 171,539 16,586,700 164,385 141,417 133,637 130,715 5.30%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - 1,822 1,715 - - - - -
Div Payout % - 0.00% 53.08% - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 178,290 171,539 16,586,700 164,385 141,417 133,637 130,715 5.30%
NOSH 195,739 195,739 137,204 137,204 137,204 137,204 137,204 6.09%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 5.28% -2.27% 5.25% 7.02% 4.57% 0.95% 2.53% -
ROE 2.34% -0.88% 0.02% 2.33% 1.95% 0.47% 1.05% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 40.70 45.55 44.89 39.67 44.07 48.12 39.61 0.45%
EPS 2.15 -1.03 2.35 2.79 2.01 0.46 1.00 13.60%
DPS 0.00 1.25 1.25 0.00 0.00 0.00 0.00 -
NAPS 0.9171 1.1765 120.89 1.1981 1.0307 0.974 0.9527 -0.63%
Adjusted Per Share Value based on latest NOSH - 137,204
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 40.42 33.93 31.47 27.81 30.89 33.73 27.76 6.45%
EPS 2.13 -0.77 1.65 1.95 1.41 0.32 0.70 20.36%
DPS 0.00 0.93 0.88 0.00 0.00 0.00 0.00 -
NAPS 0.9109 0.8764 84.7385 0.8398 0.7225 0.6827 0.6678 5.30%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.50 0.51 0.875 0.32 0.295 0.26 0.37 -
P/RPS 1.23 1.12 1.95 0.81 0.67 0.54 0.93 4.76%
P/EPS 23.27 -49.41 37.16 11.49 14.66 56.71 36.84 -7.36%
EY 4.30 -2.02 2.69 8.71 6.82 1.76 2.71 7.99%
DY 0.00 2.45 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.43 0.01 0.27 0.29 0.27 0.39 5.89%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 08/02/24 28/02/23 25/02/22 11/02/21 27/02/20 28/02/19 26/02/18 -
Price 0.53 0.50 0.94 0.46 0.28 0.325 0.355 -
P/RPS 1.30 1.10 2.09 1.16 0.64 0.68 0.90 6.31%
P/EPS 24.66 -48.44 39.92 16.51 13.91 70.89 35.35 -5.82%
EY 4.05 -2.06 2.51 6.06 7.19 1.41 2.83 6.15%
DY 0.00 2.50 1.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.42 0.01 0.38 0.27 0.33 0.37 7.77%

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