[RESINTC] YoY Quarter Result on 2022-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 27,582 23,272 19,593 22,363 21,790 22,647 20,478 5.09% YoY % 18.52% 18.78% -12.39% 2.63% -3.78% 10.59% - Horiz. % 134.69% 113.64% 95.68% 109.20% 106.41% 110.59% 100.00%
PBT 2,318 -561 1,004 1,912 1,847 385 513 28.56% YoY % 513.19% -155.88% -47.49% 3.52% 379.74% -24.95% - Horiz. % 451.85% -109.36% 195.71% 372.71% 360.04% 75.05% 100.00%
Tax -625 -239 -369 -673 -643 -175 -291 13.58% YoY % -161.51% 35.23% 45.17% -4.67% -267.43% 39.86% - Horiz. % 214.78% 82.13% 126.80% 231.27% 220.96% 60.14% 100.00%
NP 1,693 -800 635 1,239 1,204 210 222 40.28% YoY % 311.62% -225.98% -48.75% 2.91% 473.33% -5.41% - Horiz. % 762.61% -360.36% 286.04% 558.11% 542.34% 94.59% 100.00%
NP to SH 1,693 -800 635 1,239 1,204 211 223 40.17% YoY % 311.62% -225.98% -48.75% 2.91% 470.62% -5.38% - Horiz. % 759.19% -358.74% 284.75% 555.61% 539.91% 94.62% 100.00%
Tax Rate 26.96 % - % 36.75 % 35.20 % 34.81 % 45.45 % 56.73 % -11.66% YoY % 0.00% 0.00% 4.40% 1.12% -23.41% -19.88% - Horiz. % 47.52% 0.00% 64.78% 62.05% 61.36% 80.12% 100.00%
Total Cost 25,889 24,072 18,958 21,124 20,586 22,437 20,256 4.17% YoY % 7.55% 26.98% -10.25% 2.61% -8.25% 10.77% - Horiz. % 127.81% 118.84% 93.59% 104.29% 101.63% 110.77% 100.00%
Net Worth 177,046 172,049 16,586,700 16,194,294 140,840 133,459 129,919 5.29% YoY % 2.90% -98.96% 2.42% 11,398.29% 5.53% 2.72% - Horiz. % 136.27% 132.43% 12,766.91% 12,464.88% 108.41% 102.72% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - 2,058 - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 166.11 % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 177,046 172,049 16,586,700 16,194,294 140,840 133,459 129,919 5.29% YoY % 2.90% -98.96% 2.42% 11,398.29% 5.53% 2.72% - Horiz. % 136.27% 132.43% 12,766.91% 12,464.88% 108.41% 102.72% 100.00%
NOSH 194,407 145,805 137,204 137,204 137,204 137,204 137,205 5.98% YoY % 33.33% 6.27% 0.00% 0.00% 0.00% -0.00% - Horiz. % 141.69% 106.27% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 6.14 % -3.44 % 3.24 % 5.54 % 5.53 % 0.93 % 1.08 % 33.58% YoY % 278.49% -206.17% -41.52% 0.18% 494.62% -13.89% - Horiz. % 568.52% -318.52% 300.00% 512.96% 512.04% 86.11% 100.00%
ROE 0.96 % -0.46 % 0.00 % 0.01 % 0.85 % 0.16 % 0.17 % 33.43% YoY % 308.70% 0.00% 0.00% -98.82% 431.25% -5.88% - Horiz. % 564.71% -270.59% 0.00% 5.88% 500.00% 94.12% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 14.19 15.96 14.28 16.30 15.88 16.51 14.93 -0.84% YoY % -11.09% 11.76% -12.39% 2.64% -3.82% 10.58% - Horiz. % 95.04% 106.90% 95.65% 109.18% 106.36% 110.58% 100.00%
EPS 0.87 -0.55 0.46 0.90 0.88 0.15 0.16 32.59% YoY % 258.18% -219.57% -48.89% 2.27% 486.67% -6.25% - Horiz. % 543.75% -343.75% 287.50% 562.50% 550.00% 93.75% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.9107 1.1800 120.8900 118.0300 1.0265 0.9727 0.9469 -0.65% YoY % -22.82% -99.02% 2.42% 11,398.30% 5.53% 2.72% - Horiz. % 96.18% 124.62% 12,766.92% 12,464.88% 108.41% 102.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 195,739 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 14.09 11.89 10.01 11.42 11.13 11.57 10.46 5.09% YoY % 18.50% 18.78% -12.35% 2.61% -3.80% 10.61% - Horiz. % 134.70% 113.67% 95.70% 109.18% 106.41% 110.61% 100.00%
EPS 0.86 -0.41 0.32 0.63 0.62 0.11 0.11 40.86% YoY % 309.76% -228.12% -49.21% 1.61% 463.64% 0.00% - Horiz. % 781.82% -372.73% 290.91% 572.73% 563.64% 100.00% 100.00%
DPS 0.00 0.00 0.00 1.05 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.9045 0.8790 84.7385 82.7338 0.7195 0.6818 0.6637 5.29% YoY % 2.90% -98.96% 2.42% 11,398.79% 5.53% 2.73% - Horiz. % 136.28% 132.44% 12,767.59% 12,465.54% 108.41% 102.73% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.4800 0.5300 0.7250 0.2800 0.3300 0.3150 0.4100 -
P/RPS 3.38 3.32 5.08 1.72 2.08 1.91 2.75 3.50% YoY % 1.81% -34.65% 195.35% -17.31% 8.90% -30.55% - Horiz. % 122.91% 120.73% 184.73% 62.55% 75.64% 69.45% 100.00%
P/EPS 55.12 -96.60 156.65 31.01 37.61 204.83 252.26 -22.38% YoY % 157.06% -161.67% 405.16% -17.55% -81.64% -18.80% - Horiz. % 21.85% -38.29% 62.10% 12.29% 14.91% 81.20% 100.00%
EY 1.81 -1.04 0.64 3.23 2.66 0.49 0.40 28.59% YoY % 274.04% -262.50% -80.19% 21.43% 442.86% 22.50% - Horiz. % 452.50% -260.00% 160.00% 807.50% 665.00% 122.50% 100.00%
DY 0.00 0.00 0.00 5.36 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.53 0.45 0.01 0.00 0.32 0.32 0.43 3.54% YoY % 17.78% 4,400.00% 0.00% 0.00% 0.00% -25.58% - Horiz. % 123.26% 104.65% 2.33% 0.00% 74.42% 74.42% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 30/11/22 26/11/21 27/11/20 29/11/19 27/11/18 30/11/17 -
Price 0.4950 0.4750 0.7800 0.3200 0.2950 0.2800 0.3950 -
P/RPS 3.49 2.98 5.46 1.96 1.86 1.70 2.65 4.69% YoY % 17.11% -45.42% 178.57% 5.38% 9.41% -35.85% - Horiz. % 131.70% 112.45% 206.04% 73.96% 70.19% 64.15% 100.00%
P/EPS 56.84 -86.57 168.54 35.44 33.62 182.07 243.03 -21.50% YoY % 165.66% -151.36% 375.56% 5.41% -81.53% -25.08% - Horiz. % 23.39% -35.62% 69.35% 14.58% 13.83% 74.92% 100.00%
EY 1.76 -1.16 0.59 2.82 2.97 0.55 0.41 27.47% YoY % 251.72% -296.61% -79.08% -5.05% 440.00% 34.15% - Horiz. % 429.27% -282.93% 143.90% 687.80% 724.39% 134.15% 100.00%
DY 0.00 0.00 0.00 4.69 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.54 0.40 0.01 0.00 0.29 0.29 0.42 4.28% YoY % 35.00% 3,900.00% 0.00% 0.00% 0.00% -30.95% - Horiz. % 128.57% 95.24% 2.38% 0.00% 69.05% 69.05% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
RB Q2 REPORT 30 SEP 22.pdf 
