[RSAWIT] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 300.0%
YoY- 119.65%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 321,356 172,604 136,124 236,600 238,640 288,660 297,584 1.28%
PBT -44,592 -83,040 -71,480 15,652 -60,068 25,224 90,620 -
Tax 3,768 12,964 14,296 -5,356 3,408 -5,708 -23,152 -
NP -40,824 -70,076 -57,184 10,296 -56,660 19,516 67,468 -
-
NP to SH -37,760 -59,896 -49,392 8,784 -44,708 19,036 62,692 -
-
Tax Rate - - - 34.22% - 22.63% 25.55% -
Total Cost 362,180 242,680 193,308 226,304 295,300 269,144 230,116 7.84%
-
Net Worth 666,688 1,025,616 1,111,319 1,157,890 1,178,665 1,220,786 443,102 7.03%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 666,688 1,025,616 1,111,319 1,157,890 1,178,665 1,220,786 443,102 7.03%
NOSH 1,418,487 2,051,232 2,057,999 1,996,363 2,032,181 2,069,130 156,573 44.33%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -12.70% -40.60% -42.01% 4.35% -23.74% 6.76% 22.67% -
ROE -5.66% -5.84% -4.44% 0.76% -3.79% 1.56% 14.15% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 22.65 8.41 6.61 11.85 11.74 13.95 190.06 -29.82%
EPS -1.84 -2.92 -2.40 0.44 -2.20 0.92 40.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.50 0.54 0.58 0.58 0.59 2.83 -25.83%
Adjusted Per Share Value based on latest NOSH - 1,996,363
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 15.74 8.45 6.67 11.59 11.69 14.14 14.58 1.28%
EPS -1.85 -2.93 -2.42 0.43 -2.19 0.93 3.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3265 0.5023 0.5443 0.5671 0.5773 0.5979 0.217 7.03%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.50 0.585 0.56 0.82 0.785 1.02 1.08 -
P/RPS 2.21 6.95 8.47 6.92 6.68 7.31 0.57 25.31%
P/EPS -18.78 -20.03 -23.33 186.36 -35.68 110.87 2.70 -
EY -5.32 -4.99 -4.29 0.54 -2.80 0.90 37.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.17 1.04 1.41 1.35 1.73 0.38 18.62%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/05/17 30/05/16 28/05/15 26/05/14 29/05/13 29/05/12 25/05/11 -
Price 0.49 0.51 0.555 0.795 0.895 1.04 1.07 -
P/RPS 2.16 6.06 8.39 6.71 7.62 7.45 0.56 25.20%
P/EPS -18.41 -17.47 -23.12 180.68 -40.68 113.04 2.67 -
EY -5.43 -5.73 -4.32 0.55 -2.46 0.88 37.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.02 1.03 1.37 1.54 1.76 0.38 18.25%

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