[RSAWIT] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -30.67%
YoY- 263.46%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 193,041 214,355 239,474 264,315 284,385 281,724 282,234 -22.42%
PBT -37,605 -16,813 4,970 30,824 41,583 17,266 -1,664 703.91%
Tax 8,762 3,221 -1,692 -9,308 -7,918 -2,851 -660 -
NP -28,843 -13,592 3,278 21,516 33,665 14,415 -2,324 438.52%
-
NP to SH -24,016 -9,268 5,276 23,417 33,775 15,675 2,302 -
-
Tax Rate - - 34.04% 30.20% 19.04% 16.51% - -
Total Cost 221,884 227,947 236,196 242,799 250,720 267,309 284,558 -15.32%
-
Net Worth 1,096,861 1,111,319 1,189,483 1,081,699 1,209,173 1,157,890 1,181,090 -4.82%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,096,861 1,111,319 1,189,483 1,081,699 1,209,173 1,157,890 1,181,090 -4.82%
NOSH 2,031,224 2,057,999 2,050,833 1,865,000 2,084,782 1,996,363 2,036,363 -0.16%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -14.94% -6.34% 1.37% 8.14% 11.84% 5.12% -0.82% -
ROE -2.19% -0.83% 0.44% 2.16% 2.79% 1.35% 0.19% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 9.50 10.42 11.68 14.17 13.64 14.11 13.86 -22.31%
EPS -1.18 -0.45 0.26 1.26 1.62 0.79 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.58 0.58 0.58 0.58 0.58 -4.66%
Adjusted Per Share Value based on latest NOSH - 1,865,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 9.45 10.50 11.73 12.95 13.93 13.80 13.82 -22.43%
EPS -1.18 -0.45 0.26 1.15 1.65 0.77 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5372 0.5443 0.5826 0.5298 0.5922 0.5671 0.5785 -4.83%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.51 0.56 0.545 0.695 0.78 0.82 0.785 -
P/RPS 5.37 5.38 4.67 4.90 5.72 5.81 5.66 -3.45%
P/EPS -43.13 -124.35 211.85 55.35 48.15 104.43 694.42 -
EY -2.32 -0.80 0.47 1.81 2.08 0.96 0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.04 0.94 1.20 1.34 1.41 1.35 -21.49%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 28/05/15 26/02/15 20/11/14 22/08/14 26/05/14 27/02/14 -
Price 0.50 0.555 0.585 0.645 0.715 0.795 0.815 -
P/RPS 5.26 5.33 5.01 4.55 5.24 5.63 5.88 -7.17%
P/EPS -42.29 -123.24 227.40 51.37 44.13 101.25 720.95 -
EY -2.36 -0.81 0.44 1.95 2.27 0.99 0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.03 1.01 1.11 1.23 1.37 1.41 -24.28%

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