[RSAWIT] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 75.33%
YoY- 49.21%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 744,684 641,160 558,303 500,496 468,332 402,388 386,188 55.10%
PBT 41,108 24,136 722 5,094 -11,022 -35,320 -45,028 -
Tax -13,590 -9,216 -7,306 -8,550 -7,484 -5,040 -8,560 36.20%
NP 27,518 14,920 -6,584 -3,456 -18,506 -40,360 -53,588 -
-
NP to SH 27,042 15,500 -7,105 -5,232 -21,206 -42,264 -41,174 -
-
Tax Rate 33.06% 38.18% 1,011.91% 167.84% - - - -
Total Cost 717,166 626,240 564,887 503,952 486,838 442,748 439,776 38.66%
-
Net Worth 367,510 367,510 367,510 387,927 387,927 387,927 367,510 0.00%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 367,510 367,510 367,510 387,927 387,927 387,927 367,510 0.00%
NOSH 2,041,722 2,041,722 2,041,722 2,041,722 2,041,722 2,041,722 2,041,722 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 3.70% 2.33% -1.18% -0.69% -3.95% -10.03% -13.88% -
ROE 7.36% 4.22% -1.93% -1.35% -5.47% -10.89% -11.20% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 36.47 31.40 27.34 24.51 22.94 19.71 18.91 55.12%
EPS 1.32 0.76 -0.35 -0.25 -1.04 -2.08 -2.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.19 0.19 0.19 0.18 0.00%
Adjusted Per Share Value based on latest NOSH - 2,041,722
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 36.47 31.40 27.34 24.51 22.94 19.71 18.91 55.12%
EPS 1.32 0.76 -0.35 -0.25 -1.04 -2.08 -2.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.19 0.19 0.19 0.18 0.00%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.17 0.24 0.205 0.215 0.225 0.25 0.28 -
P/RPS 0.47 0.76 0.75 0.88 0.98 1.27 1.48 -53.55%
P/EPS 12.84 31.61 -58.91 -83.90 -21.66 -12.08 -13.88 -
EY 7.79 3.16 -1.70 -1.19 -4.62 -8.28 -7.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.33 1.14 1.13 1.18 1.32 1.56 -28.72%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 30/05/22 21/02/22 23/11/21 25/08/21 24/05/21 24/02/21 -
Price 0.155 0.22 0.27 0.23 0.23 0.255 0.265 -
P/RPS 0.42 0.70 0.99 0.94 1.00 1.29 1.40 -55.28%
P/EPS 11.70 28.98 -77.59 -89.75 -22.14 -12.32 -13.14 -
EY 8.54 3.45 -1.29 -1.11 -4.52 -8.12 -7.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.22 1.50 1.21 1.21 1.34 1.47 -30.11%

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