[RALCO] YoY TTM 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- 58.11%
YoY- -158.62%
Quarter Report
Latest QR
Upcoming QR
RALCO's Result
RALCO's Financial Summary
View:
Show?
TTM 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 93,146 108,064 100,392 86,887 1.83%
PBT 2,419 468 969 -1,617 1,681 2,237 5,619 -13.09%
Tax 44 -55 -324 617 25 -1,053 -1,322 -
NP 2,463 413 645 -1,000 1,706 1,184 4,297 -8.85%
-
NP to SH 2,463 413 645 -1,000 1,706 964 4,324 -8.94%
-
Tax Rate -1.82% 11.75% 33.44% - -1.49% 47.07% 23.53% -
Total Cost 94,448 100,691 98,256 94,146 106,358 99,208 82,590 2.26%
-
Net Worth 38,508 36,153 35,500 33,444 35,199 33,858 35,135 1.53%
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 38,508 36,153 35,500 33,444 35,199 33,858 35,135 1.53%
NOSH 41,857 42,038 41,764 39,814 39,999 40,307 41,827 0.01%
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% 0.65% -1.07% 1.58% 1.18% 4.95% -
ROE 6.40% 1.14% 1.82% -2.99% 4.85% 2.85% 12.31% -
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 231.53 240.50 236.81 233.95 270.16 249.06 207.72 1.82%
EPS 5.88 0.98 1.54 -2.51 4.27 2.39 10.34 -8.97%
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 190.78 199.04 194.70 183.37 212.74 197.63 171.05 1.83%
EPS 4.85 0.81 1.27 -1.97 3.36 1.90 8.51 -8.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7581 0.7117 0.6989 0.6584 0.693 0.6665 0.6917 1.53%
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 0.21 0.20 0.31 0.45 -3.20%
P/EPS 14.62 76.34 29.14 -19.91 12.90 31.78 9.00 8.41%
EY 6.84 1.31 3.43 -5.02 7.75 3.15 11.12 -7.77%
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 13.09 69.22 38.85 -20.70 11.72 35.96 9.58 5.33%
EY 7.64 1.44 2.57 -4.83 8.53 2.78 10.44 -5.06%
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