[RESINTC] YoY Quarter Result on 2022-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 23,403 20,595 24,353 19,244 18,760 21,872 18,004 4.47% YoY % 13.63% -15.43% 26.55% 2.58% -14.23% 21.48% - Horiz. % 129.99% 114.39% 135.26% 106.89% 104.20% 121.48% 100.00%
PBT 2,422 2,889 2,789 2,069 4,130 2,221 5,349 -12.37% YoY % -16.16% 3.59% 34.80% -49.90% 85.95% -58.48% - Horiz. % 45.28% 54.01% 52.14% 38.68% 77.21% 41.52% 100.00%
Tax 98 -1,030 -593 -819 -1,223 -1,715 533 -24.58% YoY % 109.51% -73.69% 27.59% 33.03% 28.69% -421.76% - Horiz. % 18.39% -193.25% -111.26% -153.66% -229.46% -321.76% 100.00%
NP 2,520 1,859 2,196 1,250 2,907 506 5,882 -13.17% YoY % 35.56% -15.35% 75.68% -57.00% 474.51% -91.40% - Horiz. % 42.84% 31.60% 37.33% 21.25% 49.42% 8.60% 100.00%
NP to SH 2,520 1,859 2,196 1,250 2,907 506 5,882 -13.17% YoY % 35.56% -15.35% 75.68% -57.00% 474.51% -91.40% - Horiz. % 42.84% 31.60% 37.33% 21.25% 49.42% 8.60% 100.00%
Tax Rate -4.05 % 35.65 % 21.26 % 39.58 % 29.61 % 77.22 % -9.96 % -13.92% YoY % -111.36% 67.69% -46.29% 33.67% -61.66% 875.30% - Horiz. % 40.66% -357.93% -213.45% -397.39% -297.29% -775.30% 100.00%
Total Cost 20,883 18,736 22,157 17,994 15,853 21,366 12,122 9.48% YoY % 11.46% -15.44% 23.14% 13.51% -25.80% 76.26% - Horiz. % 172.27% 154.56% 182.78% 148.44% 130.78% 176.26% 100.00%
Net Worth 174,091 17,419,323 164,577 163,685 136,258 132,732 129,398 5.07% YoY % -99.00% 10,484.28% 0.54% 20.13% 2.66% 2.58% - Horiz. % 134.54% 13,461.81% 127.19% 126.50% 105.30% 102.58% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - 1,822 1,715 - 3,430 - - - YoY % 0.00% 6.27% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 53.13% 50.00% 0.00% 100.00% - -
Div Payout % - % 98.04 % 78.10 % - % 118.00 % - % - % - YoY % 0.00% 25.53% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 83.08% 66.19% 0.00% 100.00% - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 174,091 17,419,323 164,577 163,685 136,258 132,732 129,398 5.07% YoY % -99.00% 10,484.28% 0.54% 20.13% 2.66% 2.58% - Horiz. % 134.54% 13,461.81% 127.19% 126.50% 105.30% 102.58% 100.00%
NOSH 145,805 145,805 137,204 137,204 137,204 137,204 137,205 1.02% YoY % 0.00% 6.27% 0.00% 0.00% 0.00% -0.00% - Horiz. % 106.27% 106.27% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 10.77 % 9.03 % 9.02 % 6.50 % 15.50 % 2.31 % 32.67 % -16.88% YoY % 19.27% 0.11% 38.77% -58.06% 571.00% -92.93% - Horiz. % 32.97% 27.64% 27.61% 19.90% 47.44% 7.07% 100.00%
ROE 1.45 % 0.01 % 1.33 % 0.76 % 2.13 % 0.38 % 4.55 % -17.35% YoY % 14,400.00% -99.25% 75.00% -64.32% 460.53% -91.65% - Horiz. % 31.87% 0.22% 29.23% 16.70% 46.81% 8.35% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 16.05 14.13 17.75 14.03 13.67 15.94 13.12 3.41% YoY % 13.59% -20.39% 26.51% 2.63% -14.24% 21.49% - Horiz. % 122.33% 107.70% 135.29% 106.94% 104.19% 121.49% 100.00%
EPS 1.73 1.33 1.60 0.91 2.12 0.37 4.29 -14.04% YoY % 30.08% -16.87% 75.82% -57.08% 472.97% -91.38% - Horiz. % 40.33% 31.00% 37.30% 21.21% 49.42% 8.62% 100.00%
DPS 0.00 1.25 1.25 0.00 2.50 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 50.00% 50.00% 0.00% 100.00% - -
NAPS 1.1940 119.4700 1.1995 1.1930 0.9931 0.9674 0.9431 4.01% YoY % -99.00% 9,859.98% 0.54% 20.13% 2.66% 2.58% - Horiz. % 126.60% 12,667.80% 127.19% 126.50% 105.30% 102.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 195,739 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 11.96 10.52 12.44 9.83 9.58 11.17 9.20 4.47% YoY % 13.69% -15.43% 26.55% 2.61% -14.23% 21.41% - Horiz. % 130.00% 114.35% 135.22% 106.85% 104.13% 121.41% 100.00%
EPS 1.29 0.95 1.12 0.64 1.49 0.26 3.01 -13.16% YoY % 35.79% -15.18% 75.00% -57.05% 473.08% -91.36% - Horiz. % 42.86% 31.56% 37.21% 21.26% 49.50% 8.64% 100.00%
DPS 0.00 0.93 0.88 0.00 1.75 0.00 0.00 - YoY % 0.00% 5.68% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 53.14% 50.29% 0.00% 100.00% - -
NAPS 0.8894 88.9922 0.8408 0.8362 0.6961 0.6781 0.6611 5.07% YoY % -99.00% 10,484.23% 0.55% 20.13% 2.65% 2.57% - Horiz. % 134.53% 13,461.23% 127.18% 126.49% 105.29% 102.57% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.4700 1.1500 0.4500 0.2000 0.3100 0.3050 0.4100 -
P/RPS 2.93 8.14 2.54 1.43 2.27 1.91 3.12 -1.04% YoY % -64.00% 220.47% 77.62% -37.00% 18.85% -38.78% - Horiz. % 93.91% 260.90% 81.41% 45.83% 72.76% 61.22% 100.00%
P/EPS 27.19 90.20 28.12 21.95 14.63 82.70 9.56 19.02% YoY % -69.86% 220.77% 28.11% 50.03% -82.31% 765.06% - Horiz. % 284.41% 943.51% 294.14% 229.60% 153.03% 865.06% 100.00%
EY 3.68 1.11 3.56 4.56 6.83 1.21 10.46 -15.97% YoY % 231.53% -68.82% -21.93% -33.24% 464.46% -88.43% - Horiz. % 35.18% 10.61% 34.03% 43.59% 65.30% 11.57% 100.00%
DY 0.00 1.09 2.78 0.00 8.06 0.00 0.00 - YoY % 0.00% -60.79% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 13.52% 34.49% 0.00% 100.00% - -
P/NAPS 0.39 0.01 0.38 0.17 0.31 0.32 0.43 -1.61% YoY % 3,800.00% -97.37% 123.53% -45.16% -3.12% -25.58% - Horiz. % 90.70% 2.33% 88.37% 39.53% 72.09% 74.42% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date - 31/05/22 - 30/06/20 31/05/19 31/05/18 31/05/17 -
Price 0.4850 0.9150 0.4350 0.2600 0.2900 0.3500 0.4100 -
P/RPS 3.02 6.48 2.45 1.85 2.12 2.20 3.12 -0.54% YoY % -53.40% 164.49% 32.43% -12.74% -3.64% -29.49% - Horiz. % 96.79% 207.69% 78.53% 59.29% 67.95% 70.51% 100.00%
P/EPS 28.06 71.77 27.18 28.54 13.69 94.90 9.56 19.65% YoY % -60.90% 164.05% -4.77% 108.47% -85.57% 892.68% - Horiz. % 293.51% 750.73% 284.31% 298.54% 143.20% 992.68% 100.00%
EY 3.56 1.39 3.68 3.50 7.31 1.05 10.46 -16.44% YoY % 156.12% -62.23% 5.14% -52.12% 596.19% -89.96% - Horiz. % 34.03% 13.29% 35.18% 33.46% 69.89% 10.04% 100.00%
DY 0.00 1.37 2.87 0.00 8.62 0.00 0.00 - YoY % 0.00% -52.26% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 15.89% 33.29% 0.00% 100.00% - -
P/NAPS 0.41 0.01 0.36 0.22 0.29 0.36 0.43 -0.79% YoY % 4,000.00% -97.22% 63.64% -24.14% -19.44% -16.28% - Horiz. % 95.35% 2.33% 83.72% 51.16% 67.44% 83.72% 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 Q4 REPORT 31 MAR 22.pdf 
