[RSAWIT] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 41.21%
YoY- 1754.01%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 61,981 64,665 59,150 78,519 82,051 62,004 59,660 2.57%
PBT 964 5,326 3,913 20,621 11,723 -18,991 -15,017 -
Tax -334 -1,474 -1,339 -6,161 1,056 3,593 852 -
NP 630 3,852 2,574 14,460 12,779 -15,398 -14,165 -
-
NP to SH 746 4,795 2,196 15,680 11,104 -13,305 -11,177 -
-
Tax Rate 34.65% 27.68% 34.22% 29.88% -9.01% - - -
Total Cost 61,351 60,813 56,576 64,059 69,272 77,402 73,825 -11.59%
-
Net Worth 1,081,699 1,209,173 1,157,890 1,181,090 1,172,088 1,166,746 1,178,665 -5.55%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,081,699 1,209,173 1,157,890 1,181,090 1,172,088 1,166,746 1,178,665 -5.55%
NOSH 1,865,000 2,084,782 1,996,363 2,036,363 2,056,296 2,046,923 2,032,181 -5.55%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.02% 5.96% 4.35% 18.42% 15.57% -24.83% -23.74% -
ROE 0.07% 0.40% 0.19% 1.33% 0.95% -1.14% -0.95% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.32 3.10 2.96 3.86 3.99 3.03 2.94 8.43%
EPS 0.04 0.23 0.11 0.77 0.54 -0.65 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.58 0.58 0.58 0.57 0.57 0.58 0.00%
Adjusted Per Share Value based on latest NOSH - 2,036,363
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.04 3.17 2.90 3.85 4.02 3.04 2.92 2.71%
EPS 0.04 0.23 0.11 0.77 0.54 -0.65 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5298 0.5922 0.5671 0.5785 0.5741 0.5715 0.5773 -5.55%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.695 0.78 0.82 0.785 0.79 0.81 0.785 -
P/RPS 20.91 25.15 27.68 20.36 19.80 26.74 26.74 -15.10%
P/EPS 1,737.50 339.13 745.45 101.95 146.30 -124.62 -142.73 -
EY 0.06 0.29 0.13 0.98 0.68 -0.80 -0.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.34 1.41 1.35 1.39 1.42 1.35 -7.54%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 22/08/14 26/05/14 27/02/14 20/11/13 29/08/13 29/05/13 -
Price 0.645 0.715 0.795 0.815 0.83 0.775 0.895 -
P/RPS 19.41 23.05 26.83 21.14 20.80 25.58 30.49 -25.97%
P/EPS 1,612.50 310.87 722.73 105.84 153.70 -119.23 -162.73 -
EY 0.06 0.32 0.14 0.94 0.65 -0.84 -0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.23 1.37 1.41 1.46 1.36 1.54 -19.59%

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