[RSAWIT] YoY Quarter Result on 30-Sep-2023 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 9129.09%
YoY- 146.58%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 146,902 141,341 149,430 141,206 111,159 80,545 81,399 10.33%
PBT 31,849 8,062 -10,761 9,332 -1,208 -4,463 -20,624 -
Tax 396 -3,398 -2,325 -2,671 -3,274 2,059 1,853 -22.65%
NP 32,245 4,664 -13,086 6,661 -4,482 -2,404 -18,771 -
-
NP to SH 32,683 4,966 -10,661 6,679 -2,025 252 -14,928 -
-
Tax Rate -1.24% 42.15% - 28.62% - - - -
Total Cost 114,657 136,677 162,516 134,545 115,641 82,949 100,170 2.27%
-
Net Worth 387,927 326,675 367,510 387,927 428,761 592,099 755,437 -10.50%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 387,927 326,675 367,510 387,927 428,761 592,099 755,437 -10.50%
NOSH 2,041,722 2,041,722 2,041,722 2,041,722 1,418,487 1,418,487 1,418,487 6.25%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 21.95% 3.30% -8.76% 4.72% -4.03% -2.98% -23.06% -
ROE 8.43% 1.52% -2.90% 1.72% -0.47% 0.04% -1.98% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 7.20 6.92 7.32 6.92 5.44 3.94 3.99 10.32%
EPS 1.60 0.24 -0.52 0.33 -0.10 0.01 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.16 0.18 0.19 0.21 0.29 0.37 -10.50%
Adjusted Per Share Value based on latest NOSH - 2,041,722
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 7.20 6.92 7.32 6.92 5.44 3.94 3.99 10.32%
EPS 1.60 0.24 -0.52 0.33 -0.10 0.01 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.16 0.18 0.19 0.21 0.29 0.37 -10.50%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.225 0.14 0.13 0.215 0.25 0.125 0.22 -
P/RPS 3.13 2.02 1.78 3.11 4.59 3.17 5.52 -9.01%
P/EPS 14.06 57.56 -24.90 65.72 -252.06 1,012.76 -30.09 -
EY 7.11 1.74 -4.02 1.52 -0.40 0.10 -3.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.88 0.72 1.13 1.19 0.43 0.59 12.23%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 22/11/24 22/11/23 29/11/22 23/11/21 24/11/20 26/11/19 29/11/18 -
Price 0.24 0.145 0.17 0.23 0.28 0.19 0.165 -
P/RPS 3.34 2.09 2.32 3.33 5.14 4.82 4.14 -3.51%
P/EPS 14.99 59.62 -32.56 70.31 -282.31 1,539.39 -22.57 -
EY 6.67 1.68 -3.07 1.42 -0.35 0.06 -4.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.91 0.94 1.21 1.33 0.66 0.45 18.70%

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