[RSAWIT] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 183.46%
YoY- -11.09%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 74,370 52,185 61,981 82,051 94,451 98,613 58,738 4.00%
PBT 2,077 -7,917 964 11,723 20,011 23,453 15,493 -28.43%
Tax -502 1,678 -334 1,056 -6,635 -5,432 -3,742 -28.42%
NP 1,575 -6,239 630 12,779 13,376 18,021 11,751 -28.44%
-
NP to SH 2,240 -4,873 746 11,104 12,489 17,855 10,365 -22.51%
-
Tax Rate 24.17% - 34.65% -9.01% 33.16% 23.16% 24.15% -
Total Cost 72,795 58,424 61,351 69,272 81,075 80,592 46,987 7.56%
-
Net Worth 1,020,861 1,096,425 1,081,699 1,172,088 1,207,952 480,711 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,020,861 1,096,425 1,081,699 1,172,088 1,207,952 480,711 0 -
NOSH 1,418,487 2,030,416 1,865,000 2,056,296 2,047,377 163,507 128,279 49.20%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.12% -11.96% 1.02% 15.57% 14.16% 18.27% 20.01% -
ROE 0.22% -0.44% 0.07% 0.95% 1.03% 3.71% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.64 2.57 3.32 3.99 4.61 60.31 45.79 -34.40%
EPS 0.11 -0.24 0.04 0.54 0.61 10.92 8.08 -51.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.54 0.58 0.57 0.59 2.94 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,056,296
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.64 2.56 3.04 4.02 4.63 4.83 2.88 3.97%
EPS 0.11 -0.24 0.04 0.54 0.61 0.87 0.51 -22.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.537 0.5298 0.5741 0.5916 0.2354 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.49 0.55 0.695 0.79 0.96 0.49 0.74 -
P/RPS 13.45 21.40 20.91 19.80 20.81 0.81 1.62 42.25%
P/EPS 446.63 -229.17 1,737.50 146.30 157.38 4.49 9.16 91.02%
EY 0.22 -0.44 0.06 0.68 0.64 22.29 10.92 -47.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.02 1.20 1.39 1.63 0.17 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 20/11/15 20/11/14 20/11/13 23/11/12 21/11/11 - -
Price 0.525 0.515 0.645 0.83 0.90 0.85 0.00 -
P/RPS 14.41 20.04 19.41 20.80 19.51 1.41 0.00 -
P/EPS 478.53 -214.58 1,612.50 153.70 147.54 7.78 0.00 -
EY 0.21 -0.47 0.06 0.65 0.68 12.85 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.95 1.11 1.46 1.53 0.29 0.00 -

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