[RSAWIT] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -164.8%
YoY- -20.74%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 558,303 386,188 285,157 335,866 325,080 250,573 184,032 20.29%
PBT 722 -45,028 -75,822 -168,762 -174,121 -77,089 -72,847 -
Tax -7,306 -8,560 6,141 7,352 22,482 1,360 10,515 -
NP -6,584 -53,588 -69,681 -161,410 -151,639 -75,729 -62,332 -31.22%
-
NP to SH -7,105 -41,174 -52,154 -143,901 -119,185 -66,666 -55,126 -28.90%
-
Tax Rate 1,011.91% - - - - - - -
Total Cost 564,887 439,776 354,838 497,276 476,719 326,302 246,364 14.81%
-
Net Worth 367,510 367,510 551,264 612,516 816,688 959,609 1,061,685 -16.19%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 367,510 367,510 551,264 612,516 816,688 959,609 1,061,685 -16.19%
NOSH 2,041,722 2,041,722 1,418,487 1,418,487 1,418,487 1,418,487 2,041,703 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -1.18% -13.88% -24.44% -48.06% -46.65% -30.22% -33.87% -
ROE -1.93% -11.20% -9.46% -23.49% -14.59% -6.95% -5.19% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 27.34 18.91 13.97 16.45 15.92 12.27 9.01 20.30%
EPS -0.35 -2.62 -2.55 -7.05 -5.84 -3.26 -2.70 -28.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.27 0.30 0.40 0.47 0.52 -16.19%
Adjusted Per Share Value based on latest NOSH - 1,418,487
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 27.34 18.91 13.97 16.45 15.92 12.27 9.01 20.30%
EPS -0.35 -2.62 -2.55 -7.05 -5.84 -3.27 -2.70 -28.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.27 0.30 0.40 0.47 0.52 -16.19%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.205 0.28 0.43 0.155 0.385 0.505 0.52 -
P/RPS 0.75 1.48 3.08 0.94 2.42 4.11 5.77 -28.80%
P/EPS -58.91 -13.88 -16.83 -2.20 -6.60 -15.47 -19.26 20.46%
EY -1.70 -7.20 -5.94 -45.47 -15.16 -6.47 -5.19 -16.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.56 1.59 0.52 0.96 1.07 1.00 2.20%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 21/02/22 24/02/21 24/02/20 27/02/19 28/02/18 28/02/17 26/02/16 -
Price 0.27 0.265 0.27 0.20 0.355 0.515 0.535 -
P/RPS 0.99 1.40 1.93 1.22 2.23 4.20 5.94 -25.79%
P/EPS -77.59 -13.14 -10.57 -2.84 -6.08 -15.77 -19.81 25.52%
EY -1.29 -7.61 -9.46 -35.24 -16.44 -6.34 -5.05 -20.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.47 1.00 0.67 0.89 1.10 1.03 6.45%

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