Red Sea posts higher net profit at SAR 152.8m in 2013

Red Sea posts higher net profit at SAR 152.8m in 2013

31/12/2013 Argaam Exclusive

View other reports

Red Sea Housing Services Co., manufacturing and selling of prefabricated houses, reported SAR 152.8m net profit at the end of 2013, compared to SAR 120.6 m last year, as shown in the following table:



Financials (M)

Item 2012 2013 Change‬
Revenues 864.85 971.41 12.3 %
Gross Income 223.66 276.24 23.5 %
Operating Income 134.68 166.63 23.7 %
Net Income 120.62 152.77 26.7 %
Average Shares 30.23 30.23 -
EPS (Riyals) 3.99 5.05 26.7 %


Current Quarter Comparison (M)

Compared With The
Item Q4 2012 Q4 2013 Change‬
Revenues 202.92 270.94 33.5 %
Gross Income 63.70 87.24 37.0 %
Operating Income 37.81 50.75 34.2 %
Net Income 33.07 43.52 31.6 %
Average Shares 30.23 30.23 -
EPS (Riyals) 1.09 1.44 31.6 %


Financial results (Million)

Period Revenues Change Gross Income Change Operating Income Change
Q1 2004 - - - - - -
Q2 2004 - - - - - -
Q3 2004 - - - - - -
Q4 2004 - - - - - -
Q1 2005 - - - - - -
Q2 2005 - - - - - -
Q3 2005 - - - - - -
Q4 2005 - - - - - -
Q1 2006 118.35 - 32.85 - 20.24 -
Q2 2006 128.94 - 41.22 - 29.08 -
Q3 2006 124.57 - 34.58 - 22.96 -
Q4 2006 16.50 - 27.62 - 23.43 -
Q1 2007 145.89 23.3 % 48.09 46.4 % 28.85 42.6 %
Q2 2007 141.46 9.7 % 29.88 (27.5 %) 25.41 (12.6 %)
Q3 2007 256.07 105.6 % 55.61 60.8 % 42.87 86.7 %
Q4 2007 146.80 789.6 % 42.93 55.4 % 28.84 23.1 %
Q1 2008 279.80 91.8 % 81.82 70.1 % 64.35 123.0 %
Q2 2008 317.56 124.5 % 95.05 218.1 % 71.98 183.3 %
Q3 2008 259.69 1.4 % 76.45 37.5 % 50.64 18.1 %
Q4 2008 281.84 92.0 % 52.32 21.9 % 40.60 40.8 %
Q1 2009 307.63 9.9 % 81.83 0.0 % 62.38 (3.1 %)
Q2 2009 155.53 (51.0 %) 41.50 (56.3 %) 18.93 (73.7 %)
Q3 2009 169.73 (34.6 %) 35.92 (53.0 %) 25.67 (49.3 %)
Q4 2009 218.67 (22.4 %) 47.05 (10.1 %) 24.54 (39.5 %)
Q1 2010 147.00 (52.2 %) 46.64 (43.0 %) 30.83 (50.6 %)
Q2 2010 162.97 4.8 % 34.84 (16.0 %) 23.26 22.9 %
Q3 2010 173.14 2.0 % 42.15 17.4 % 29.57 15.2 %
Q4 2010 261.60 19.6 % 65.32 38.8 % 37.48 52.7 %
Q1 2011 205.27 39.6 % 51.53 10.5 % 35.65 15.6 %
Q2 2011 188.78 15.8 % 37.52 7.7 % 25.18 8.2 %
Q3 2011 189.04 9.2 % 24.07 (42.9 %) 12.44 (57.9 %)
Q4 2011 192.49 (26.4 %) 35.07 (46.3 %) 12.05 (67.9 %)
Q1 2012 221.00 7.7 % 51.72 0.4 % 36.72 3.0 %
Q2 2012 196.45 4.1 % 46.11 22.9 % 31.48 25.1 %
Q3 2012 244.47 29.3 % 62.13 158.1 % 28.68 130.5 %
Q4 2012 202.92 5.4 % 63.70 81.6 % 37.81 213.9 %
Q1 2013 205.42 (7.0 %) 53.67 3.8 % 33.99 (7.4 %)
Q2 2013 223.45 13.7 % 55.04 19.4 % 35.34 12.2 %
Q3 2013 271.60 11.1 % 80.29 29.2 % 46.55 62.3 %
Q4 2013 270.94 33.5 % 87.24 37.0 % 50.75 34.2 %
2013 971.41 12.3 % 276.24 23.5 % 166.63 23.7 %


Profit Performance (Million)

Period Net Income Change EPS(Riyal) Extraordinary Income/Expense Net Profit Before Unusual Items EPS Before XO Items
Q1 2004 - - - - - -
Q2 2004 - - - - - -
Q3 2004 - - - - - -
Q4 2004 - - - - - -
Q1 2005 - - - - - -
Q2 2005 - - - - - -
Q3 2005 - - - - - -
Q4 2005 - - - - - -
Q1 2006 22.71 - 0.75 - 22.71 0.75
Q2 2006 26.68 - 0.88 - 26.68 0.88
Q3 2006 21.74 - 0.72 0.00 21.73 0.72
Q4 2006 18.53 - 0.61 - 18.53 0.61
Q1 2007 27.06 19.2 % 0.90 - 27.06 0.90
Q2 2007 23.08 (13.5 %) 0.76 - 23.08 0.76
Q3 2007 38.26 76.0 % 1.27 - 38.26 1.27
Q4 2007 28.91 56.0 % 0.96 - 28.91 0.96
Q1 2008 56.27 107.9 % 1.86 - 56.27 1.86
Q2 2008 67.30 191.6 % 2.23 - 67.30 2.23
Q3 2008 49.20 28.6 % 1.63 - 49.20 1.63
Q4 2008 41.27 42.8 % 1.37 - 41.27 1.37
Q1 2009 57.95 3.0 % 1.92 - 57.95 1.92
Q2 2009 18.61 (72.4 %) 0.62 - 18.61 0.62
Q3 2009 24.43 (50.3 %) 0.81 - 24.43 0.81
Q4 2009 22.72 (44.9 %) 0.75 - 22.72 0.75
Q1 2010 24.15 (58.3 %) 0.80 - 24.15 0.80
Q2 2010 14.52 (22.0 %) 0.48 - 14.52 0.48
Q3 2010 (2.30) (109.4 %) (0.08) - (2.30) (0.08)
Q4 2010 24.67 8.6 % 0.82 (40.73) 65.40 2.16
Q1 2011 32.23 33.5 % 1.07 - 32.23 1.07
Q2 2011 21.38 47.3 % 0.71 - 21.38 0.71
Q3 2011 12.75 653.4 % 0.42 - 12.75 0.42
Q4 2011 11.53 (53.3 %) 0.38 - 11.53 0.38
Q1 2012 31.56 (2.1 %) 1.04 - 31.56 1.04
Q2 2012 30.72 43.7 % 1.02 - 30.72 1.02
Q3 2012 25.28 98.2 % 0.84 - 25.28 0.84
Q4 2012 33.07 186.8 % 1.09 - 33.07 1.09
Q1 2013 31.72 0.5 % 1.05 - 31.72 1.05
Q2 2013 33.12 7.8 % 1.10 - 33.12 1.10
Q3 2013 44.42 75.7 % 1.47 - 44.42 1.47
Q4 2013 43.52 31.6 % 1.44 - 43.52 1.44
2013 152.77 26.7 % 5.05 - 152.77 5.05

Profitability

Period Gross Margin OIBDA Margin Net Margin Before Unusual Items
Q1 2004 - - -
Q2 2004 - - -
Q3 2004 - - -
Q4 2004 - - -
Q1 2005 - - -
Q2 2005 - - -
Q3 2005 - - -
Q4 2005 - - -
Q1 2006 - - -
Q2 2006 - - -
Q3 2006 - - -
Q4 2006 35.09 % 26.50 % 23.09 %
Q1 2007 36.43 % 27.41 % 22.60 %
Q2 2007 32.72 % 27.15 % 21.10 %
Q3 2007 28.79 % 25.88 % 19.10 %
Q4 2007 25.57 % 22.96 % 17.00 %
Q1 2008 25.51 % 24.52 % 17.78 %
Q2 2008 27.53 % 25.03 % 19.07 %
Q3 2008 29.51 % 26.38 % 20.09 %
Q4 2008 26.84 % 24.48 % 18.79 %
Q1 2009 26.20 % 23.82 % 18.49 %
Q2 2009 25.09 % 22.18 % 16.63 %
Q3 2009 23.13 % 21.26 % 15.55 %
Q4 2009 24.23 % 20.94 % 14.53 %
Q1 2010 24.76 % 20.68 % 13.01 %
Q2 2010 23.55 % 20.77 % 12.29 %
Q3 2010 24.32 % 20.64 % 8.42 %
Q4 2010 25.37 % 20.80 % 13.66 %
Q1 2011 24.14 % 19.95 % 13.68 %
Q2 2011 23.71 % 19.80 % 14.08 %
Q3 2011 21.12 % 18.17 % 15.60 %
Q4 2011 19.11 % 17.38 % 10.04 %
Q1 2012 18.75 % 18.31 % 9.76 %
Q2 2012 19.65 % 20.12 % 10.83 %
Q3 2012 22.83 % 21.20 % 11.60 %
Q4 2012 25.86 % 24.17 % 13.95 %
Q1 2013 26.57 % 24.38 % 14.22 %
Q2 2013 26.77 % 24.06 % 14.06 %
Q3 2013 27.97 % 25.56 % 15.75 %
Q4 2013 28.44 % 25.00 % 15.73 %
2013 28.44 % 25.00 % 15.73 %


Per Share Data (Riyal)

Compared With The
Period Shares Outstanding (M) EPS (Riyal) Adjusted EPS (Riyal) Book Value (BV)
Q1 2004 - - - -
Q2 2004 - - - -
Q3 2004 - - - -
Q4 2004 - - - -
Q1 2005 - - - -
Q2 2005 - - - -
Q3 2005 - - - -
Q4 2005 - - - -
Q1 2006 30.23 - - 12.13
Q2 2006 30.23 - - 13.35
Q3 2006 30.23 - - 13.73
Q4 2006 30.23 2.97 2.97 15.09
Q1 2007 30.23 3.11 3.11 15.99
Q2 2007 30.23 2.99 2.99 15.26
Q3 2007 30.23 3.54 3.54 16.53
Q4 2007 30.23 3.88 3.88 17.48
Q1 2008 30.23 4.85 4.85 19.35
Q2 2008 30.23 6.31 6.31 19.55
Q3 2008 30.23 6.67 6.67 21.19
Q4 2008 30.23 7.08 7.08 22.54
Q1 2009 30.23 7.14 7.14 24.48
Q2 2009 30.23 5.52 5.52 21.63
Q3 2009 30.23 4.71 4.71 22.44
Q4 2009 30.23 4.09 4.09 23.20
Q1 2010 30.23 2.97 2.97 23.99
Q2 2010 30.23 2.84 2.84 22.49
Q3 2010 30.23 1.95 1.95 22.41
Q4 2010 30.23 2.02 3.37 23.21
Q1 2011 30.23 2.29 3.63 24.28
Q2 2011 30.23 2.51 3.86 24.01
Q3 2011 30.23 3.01 4.36 24.33
Q4 2011 30.23 2.58 2.58 24.54
Q1 2012 30.23 2.55 2.55 25.48
Q2 2012 30.23 2.86 2.86 25.13
Q3 2012 30.23 3.28 3.28 25.99
Q4 2012 30.23 3.99 3.99 27.21
Q1 2013 30.23 3.99 3.99 28.30
Q2 2013 30.23 4.07 4.07 27.54
Q3 2013 30.23 4.71 4.71 28.21
Q4 2013 30.23 5.05 5.05 29.59

Multiple Ratios (End of Period Price)

Compared With The
Period P/E Adjusted P/E Price/book
Q1 2004 - - -
Q2 2004 - - -
Q3 2004 - - -
Q4 2004 - - -
Q1 2005 - - -
Q2 2005 - - -
Q3 2005 - - -
Q4 2005 - - -
Q1 2006 - - -
Q2 2006 - - -
Q3 2006 - - -
Q4 2006 19.07 19.07 3.75
Q1 2007 21.22 21.23 4.13
Q2 2007 18.75 18.75 3.67
Q3 2007 16.62 16.62 3.56
Q4 2007 17.58 17.58 3.90
Q1 2008 12.95 12.95 3.24
Q2 2008 15.14 15.14 4.88
Q3 2008 13.31 13.31 4.19
Q4 2008 10.48 10.48 3.29
Q1 2009 8.45 8.45 2.46
Q2 2009 12.03 12.03 3.07
Q3 2009 13.13 13.13 2.75
Q4 2009 14.85 14.85 2.62
Q1 2010 20.19 20.19 2.50
Q2 2010 18.71 18.71 2.36
Q3 2010 20.51 20.51 1.79
Q4 2010 26.67 15.99 2.32
Q1 2011 23.33 14.68 2.20
Q2 2011 20.43 13.30 2.14
Q3 2011 14.46 9.99 1.79
Q4 2011 16.83 16.83 1.77
Q1 2012 20.69 20.69 2.07
Q2 2012 13.03 13.03 1.48
Q3 2012 12.55 12.55 1.58
Q4 2012 10.34 10.34 1.52
Q1 2013 11.72 11.72 1.65
Q2 2013 12.14 12.14 1.80
Q3 2013 12.59 12.59 2.10
Q4 2013 14.33 14.33 2.45

Business Segments (Million)

Compared With The
Period Manufacture & sale property Leasing Paints
Q1 2006 113.68 4.67 -
Q2 2006 123.97 4.98 -
Q3 2006 120.42 4.15 -
Q4 2006 14.22 2.28 -
Q1 2007 136.80 9.09 -
Q2 2007 118.17 23.28 -
Q3 2007 224.35 31.72 -
Q4 2007 110.79 36.01 -
Q1 2008 236.09 43.70 -
Q2 2008 276.44 41.12 -
Q3 2008 211.20 48.50 -
Q4 2008 236.08 45.76 -
Q1 2009 268.12 39.51 -
Q2 2009 125.81 29.72 -
Q3 2009 142.97 26.76 -
Q4 2009 194.03 24.64 -
Q1 2010 123.13 23.86 -
Q2 2010 138.04 24.94 -
Q3 2010 147.60 25.54 -
Q4 2010 232.96 28.64 -
Q1 2011 174.05 31.22 -
Q2 2011 147.47 41.30 -
Q3 2011 137.09 51.95 -
Q4 2011 126.68 65.81 -
Q1 2012 158.87 62.12 -
Q2 2012 124.75 71.70 -
Q3 2012 172.46 72.02 -
Q4 2012 124.61 78.31 -
Q1 2013 133.49 71.86 0.07
Q2 2013 144.10 78.09 1.27
Q3 2013 198.44 70.55 2.61
Q4 2013 187.31 81.05 2.57


Financial Ratios
Current
Market Cap (M Riyal) 2,049.59
Enterprise Value (EV) (M) 2,682.25
Shares Outstanding ((M)) 30.23
EPS ( Riyal) (TTM) (0.91)
Book Value (BV) ( Riyal) 0.85
Par Value ( Riyal) 10.00
Adjusted P/E (Last12) Neg
P/E (TTM) NEG
Price/book 79.74
Return on Average Assets (%) (TTM) (1.47 )
Return on Average Equity (%) (TTM) (60.48 )
more

Share Price

Red Sea International Co.
67.80
1.30 1.95 %

Red Sea International Co. (RED SEA)

More

Comments {{getCommentCount()}}

Be the first to comment

{{Comments.indexOf(comment)+1}}
{{comment.FollowersCount}}
{{comment.CommenterComments}}

رد{{comment.DisplayName}} على {{getCommenterName(comment.ParentThreadID)}}

{{comment.DisplayName}} حساب موثّق

{{comment.ElapsedTime}}
loader Train
loader Train
Sorry: the validity period has ended to comment on this news
Opinions expressed in the comments section do not reflect the views of Argaam. Abusive comments of any kind will be removed. Political or religious commentary will not be tolerated.