[RSAWIT] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -35.8%
YoY- 82.74%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 695,696 744,684 641,160 558,303 500,496 468,332 402,388 44.00%
PBT 13,058 41,108 24,136 722 5,094 -11,022 -35,320 -
Tax -12,160 -13,590 -9,216 -7,306 -8,550 -7,484 -5,040 79.79%
NP 898 27,518 14,920 -6,584 -3,456 -18,506 -40,360 -
-
NP to SH 3,814 27,042 15,500 -7,105 -5,232 -21,206 -42,264 -
-
Tax Rate 93.12% 33.06% 38.18% 1,011.91% 167.84% - - -
Total Cost 694,797 717,166 626,240 564,887 503,952 486,838 442,748 35.00%
-
Net Worth 367,510 367,510 367,510 367,510 387,927 387,927 387,927 -3.53%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 367,510 367,510 367,510 367,510 387,927 387,927 387,927 -3.53%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 0.13% 3.70% 2.33% -1.18% -0.69% -3.95% -10.03% -
ROE 1.04% 7.36% 4.22% -1.93% -1.35% -5.47% -10.89% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 34.07 36.47 31.40 27.34 24.51 22.94 19.71 43.98%
EPS 0.19 1.32 0.76 -0.35 -0.25 -1.04 -2.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.18 0.19 0.19 0.19 -3.53%
Adjusted Per Share Value based on latest NOSH - 2,041,722
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 34.07 36.47 31.40 27.34 24.51 22.94 19.71 43.98%
EPS 0.19 1.32 0.76 -0.35 -0.25 -1.04 -2.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.18 0.19 0.19 0.19 -3.53%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.13 0.17 0.24 0.205 0.215 0.225 0.25 -
P/RPS 0.38 0.47 0.76 0.75 0.88 0.98 1.27 -55.23%
P/EPS 69.58 12.84 31.61 -58.91 -83.90 -21.66 -12.08 -
EY 1.44 7.79 3.16 -1.70 -1.19 -4.62 -8.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.94 1.33 1.14 1.13 1.18 1.32 -33.21%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 21/02/22 23/11/21 25/08/21 24/05/21 -
Price 0.17 0.155 0.22 0.27 0.23 0.23 0.255 -
P/RPS 0.50 0.42 0.70 0.99 0.94 1.00 1.29 -46.80%
P/EPS 90.99 11.70 28.98 -77.59 -89.75 -22.14 -12.32 -
EY 1.10 8.54 3.45 -1.29 -1.11 -4.52 -8.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.86 1.22 1.50 1.21 1.21 1.34 -21.03%

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