[RSAWIT] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -10.7%
YoY- -144.05%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 284,385 281,724 282,234 263,658 276,058 301,378 313,883 -6.38%
PBT 41,583 17,266 -1,664 -22,100 -13,812 10,205 31,528 20.32%
Tax -7,918 -2,851 -660 3,285 -4,406 -9,457 -11,736 -23.13%
NP 33,665 14,415 -2,324 -18,815 -18,218 748 19,792 42.63%
-
NP to SH 33,775 15,675 2,302 -14,326 -12,941 5,091 21,027 37.27%
-
Tax Rate 19.04% 16.51% - - - 92.67% 37.22% -
Total Cost 250,720 267,309 284,558 282,473 294,276 300,630 294,091 -10.11%
-
Net Worth 1,209,173 1,157,890 1,181,090 1,172,088 1,166,746 1,178,665 1,118,639 5.34%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,209,173 1,157,890 1,181,090 1,172,088 1,166,746 1,178,665 1,118,639 5.34%
NOSH 2,084,782 1,996,363 2,036,363 2,056,296 2,046,923 2,032,181 1,895,999 6.55%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 11.84% 5.12% -0.82% -7.14% -6.60% 0.25% 6.31% -
ROE 2.79% 1.35% 0.19% -1.22% -1.11% 0.43% 1.88% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 13.64 14.11 13.86 12.82 13.49 14.83 16.56 -12.16%
EPS 1.62 0.79 0.11 -0.70 -0.63 0.25 1.11 28.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.58 0.58 0.57 0.57 0.58 0.59 -1.13%
Adjusted Per Share Value based on latest NOSH - 2,056,296
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 13.93 13.80 13.82 12.91 13.52 14.76 15.37 -6.36%
EPS 1.65 0.77 0.11 -0.70 -0.63 0.25 1.03 37.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5922 0.5671 0.5785 0.5741 0.5715 0.5773 0.5479 5.33%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.78 0.82 0.785 0.79 0.81 0.785 0.85 -
P/RPS 5.72 5.81 5.66 6.16 6.01 5.29 5.13 7.54%
P/EPS 48.15 104.43 694.42 -113.39 -128.12 313.35 76.64 -26.70%
EY 2.08 0.96 0.14 -0.88 -0.78 0.32 1.30 36.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.41 1.35 1.39 1.42 1.35 1.44 -4.69%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 26/05/14 27/02/14 20/11/13 29/08/13 29/05/13 27/02/13 -
Price 0.715 0.795 0.815 0.83 0.775 0.895 0.74 -
P/RPS 5.24 5.63 5.88 6.47 5.75 6.03 4.47 11.20%
P/EPS 44.13 101.25 720.95 -119.13 -122.58 357.26 66.73 -24.15%
EY 2.27 0.99 0.14 -0.84 -0.82 0.28 1.50 31.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.37 1.41 1.46 1.36 1.54 1.25 -1.07%

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