[RSAWIT] YoY Cumulative Quarter 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- 10.67%
YoY- 157.83%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 232,632 169,232 129,567 185,796 203,715 253,940 267,205 -2.28%
PBT -20,207 -31,429 -41,253 10,203 -22,285 31,343 78,940 -
Tax -2,050 5,572 9,319 -3,147 5,501 -10,235 -18,523 -30.68%
NP -22,257 -25,857 -31,934 7,056 -16,784 21,108 60,417 -
-
NP to SH -15,224 -20,707 -27,174 7,737 -13,379 21,974 57,602 -
-
Tax Rate - - - 30.84% - 32.65% 23.46% -
Total Cost 254,889 195,089 161,501 178,740 220,499 232,832 206,788 3.54%
-
Net Worth 939,192 1,020,861 1,103,305 1,180,910 1,155,459 1,200,431 469,503 12.23%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 939,192 1,020,861 1,103,305 1,180,910 1,155,459 1,200,431 469,503 12.23%
NOSH 1,418,487 1,418,487 2,043,157 2,036,052 2,027,121 2,034,629 159,695 43.86%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -9.57% -15.28% -24.65% 3.80% -8.24% 8.31% 22.61% -
ROE -1.62% -2.03% -2.46% 0.66% -1.16% 1.83% 12.27% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 11.39 8.29 6.34 9.13 10.05 12.48 167.32 -36.07%
EPS -0.75 -1.01 -1.33 0.38 -0.66 1.08 36.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.50 0.54 0.58 0.57 0.59 2.94 -26.57%
Adjusted Per Share Value based on latest NOSH - 1,865,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 11.39 8.29 6.35 9.10 9.98 12.44 13.09 -2.28%
EPS -0.75 -1.01 -1.33 0.38 -0.66 1.08 2.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.50 0.5404 0.5784 0.5659 0.588 0.23 12.23%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.41 0.49 0.55 0.695 0.79 0.96 0.49 -
P/RPS 3.60 5.91 8.67 7.62 7.86 7.69 0.29 52.10%
P/EPS -54.99 -48.31 -41.35 182.89 -119.70 88.89 1.36 -
EY -1.82 -2.07 -2.42 0.55 -0.84 1.13 73.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.98 1.02 1.20 1.39 1.63 0.17 31.73%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 24/11/16 20/11/15 20/11/14 20/11/13 23/11/12 21/11/11 -
Price 0.395 0.525 0.515 0.645 0.83 0.90 0.85 -
P/RPS 3.47 6.33 8.12 7.07 8.26 7.21 0.51 37.61%
P/EPS -52.97 -51.77 -38.72 169.74 -125.76 83.33 2.36 -
EY -1.89 -1.93 -2.58 0.59 -0.80 1.20 42.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.05 0.95 1.11 1.46 1.53 0.29 19.84%

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