[RSAWIT] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 59.18%
YoY- 128.56%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 300,102 189,724 154,764 247,630 243,328 318,978 337,184 -1.92%
PBT -33,430 -67,012 -66,672 18,478 -68,016 22,664 110,974 -
Tax 6,914 12,148 15,282 -5,626 8,890 -5,770 -26,182 -
NP -26,516 -54,864 -51,390 12,852 -59,126 16,894 84,792 -
-
NP to SH -21,514 -45,894 -44,602 13,982 -48,964 18,970 79,492 -
-
Tax Rate - - - 30.45% - 25.46% 23.59% -
Total Cost 326,618 244,588 206,154 234,778 302,454 302,084 252,392 4.38%
-
Net Worth 959,609 1,024,419 1,104,820 1,192,582 1,162,894 1,237,173 449,686 13.45%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 959,609 1,024,419 1,104,820 1,192,582 1,162,894 1,237,173 449,686 13.45%
NOSH 1,418,487 2,048,839 2,045,963 2,056,176 2,040,166 2,061,956 157,784 44.15%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -8.84% -28.92% -33.21% 5.19% -24.30% 5.30% 25.15% -
ROE -2.24% -4.48% -4.04% 1.17% -4.21% 1.53% 17.68% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 14.70 9.26 7.56 12.04 11.93 15.47 213.70 -35.96%
EPS -1.06 -2.24 -2.18 0.68 -2.40 0.92 50.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.50 0.54 0.58 0.57 0.60 2.85 -25.92%
Adjusted Per Share Value based on latest NOSH - 2,084,782
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 14.70 9.29 7.58 12.13 11.92 15.62 16.51 -1.91%
EPS -1.05 -2.25 -2.18 0.68 -2.40 0.93 3.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.5017 0.5411 0.5841 0.5696 0.6059 0.2202 13.45%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.455 0.505 0.51 0.78 0.81 1.03 1.21 -
P/RPS 3.10 5.45 6.74 6.48 6.79 6.66 0.57 32.57%
P/EPS -43.18 -22.54 -23.39 114.71 -33.75 111.96 2.40 -
EY -2.32 -4.44 -4.27 0.87 -2.96 0.89 41.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.01 0.94 1.34 1.42 1.72 0.42 14.95%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 30/08/16 28/08/15 22/08/14 29/08/13 17/08/12 26/08/11 -
Price 0.405 0.50 0.50 0.715 0.775 1.04 1.05 -
P/RPS 2.76 5.40 6.61 5.94 6.50 6.72 0.49 33.35%
P/EPS -38.44 -22.32 -22.94 105.15 -32.29 113.04 2.08 -
EY -2.60 -4.48 -4.36 0.95 -3.10 0.88 47.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.00 0.93 1.23 1.36 1.73 0.37 15.07%

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