[RSAWIT] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -299.7%
YoY- 21.05%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 500,496 468,332 402,388 386,188 365,244 325,548 321,436 34.30%
PBT 5,094 -11,022 -35,320 -45,028 -13,456 -17,768 -18,460 -
Tax -8,550 -7,484 -5,040 -8,560 -6,482 -3,176 -2,848 107.96%
NP -3,456 -18,506 -40,360 -53,588 -19,938 -20,944 -21,308 -70.22%
-
NP to SH -5,232 -21,206 -42,264 -41,174 -10,301 -11,402 -10,016 -35.11%
-
Tax Rate 167.84% - - - - - - -
Total Cost 503,952 486,838 442,748 439,776 385,182 346,492 342,744 29.27%
-
Net Worth 387,927 387,927 387,927 367,510 428,761 612,516 612,516 -26.23%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 387,927 387,927 387,927 367,510 428,761 612,516 612,516 -26.23%
NOSH 2,041,722 2,041,722 2,041,722 2,041,722 1,418,487 1,418,487 1,418,487 27.45%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -0.69% -3.95% -10.03% -13.88% -5.46% -6.43% -6.63% -
ROE -1.35% -5.47% -10.89% -11.20% -2.40% -1.86% -1.64% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 24.51 22.94 19.71 18.91 17.89 15.94 15.74 34.31%
EPS -0.25 -1.04 -2.08 -2.62 -0.51 -0.56 -0.48 -35.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.18 0.21 0.30 0.30 -26.23%
Adjusted Per Share Value based on latest NOSH - 2,041,722
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 24.51 22.94 19.71 18.91 17.89 15.94 15.74 34.31%
EPS -0.25 -1.04 -2.08 -2.62 -0.50 -0.56 -0.49 -36.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.18 0.21 0.30 0.30 -26.23%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.215 0.225 0.25 0.28 0.25 0.275 0.175 -
P/RPS 0.88 0.98 1.27 1.48 1.40 1.72 1.11 -14.32%
P/EPS -83.90 -21.66 -12.08 -13.88 -49.55 -49.24 -35.67 76.77%
EY -1.19 -4.62 -8.28 -7.20 -2.02 -2.03 -2.80 -43.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.18 1.32 1.56 1.19 0.92 0.58 55.92%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 25/08/21 24/05/21 24/02/21 24/11/20 25/08/20 28/05/20 -
Price 0.23 0.23 0.255 0.265 0.28 0.285 0.28 -
P/RPS 0.94 1.00 1.29 1.40 1.57 1.79 1.78 -34.64%
P/EPS -89.75 -22.14 -12.32 -13.14 -55.50 -51.03 -57.08 35.18%
EY -1.11 -4.52 -8.12 -7.61 -1.80 -1.96 -1.75 -26.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.21 1.34 1.47 1.33 0.95 0.93 19.16%

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