[RSAWIT] QoQ TTM 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- -28.37%
YoY- 21.05%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 487,627 457,580 406,426 386,188 360,851 330,237 303,794 37.05%
PBT -31,115 -41,655 -49,243 -45,028 -45,708 -48,963 -64,456 -38.43%
Tax -10,111 -10,714 -9,108 -8,560 -971 4,362 5,350 -
NP -41,226 -52,369 -58,351 -53,588 -46,679 -44,601 -59,106 -21.33%
-
NP to SH -37,372 -46,076 -49,236 -41,174 -32,075 -29,798 -42,490 -8.19%
-
Tax Rate - - - - - - - -
Total Cost 528,853 509,949 464,777 439,776 407,530 374,838 362,900 28.50%
-
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 -8.45% -11.44% -14.36% -13.88% -12.94% -13.51% -19.46% -
ROE -9.63% -11.88% -12.69% -11.20% -7.48% -4.86% -6.94% -
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 23.88 22.41 19.91 18.91 17.67 16.17 14.88 37.03%
EPS -1.83 -2.26 -2.41 -2.02 -1.57 -1.46 -2.08 -8.17%
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 23.88 22.41 19.91 18.91 17.67 16.17 14.88 37.03%
EPS -1.83 -2.26 -2.41 -2.02 -1.57 -1.46 -2.08 -8.17%
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 0.90 1.00 1.26 1.48 1.41 1.70 1.18 -16.50%
P/EPS -11.75 -9.97 -10.37 -13.88 -15.91 -18.84 -8.41 24.95%
EY -8.51 -10.03 -9.65 -7.20 -6.28 -5.31 -11.89 -19.96%
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 0.96 1.03 1.28 1.40 1.58 1.76 1.88 -36.08%
P/EPS -12.57 -10.19 -10.57 -13.14 -17.82 -19.53 -13.45 -4.40%
EY -7.96 -9.81 -9.46 -7.61 -5.61 -5.12 -7.43 4.69%
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