[RSAWIT] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -473.61%
YoY- -1035.8%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 90,704 92,448 81,341 54,465 53,678 78,519 59,943 7.14%
PBT -115,996 -153,914 -32,013 -31,594 -5,233 20,621 185 -
Tax 5,600 24,532 -11,152 1,196 1,455 -6,161 -2,216 -
NP -110,396 -129,382 -43,165 -30,398 -3,778 14,460 -2,031 94.56%
-
NP to SH -103,144 -103,961 -41,072 -27,952 -2,461 15,680 -948 118.41%
-
Tax Rate - - - - - 29.88% 1,197.84% -
Total Cost 201,100 221,830 124,506 84,863 57,456 64,059 61,974 21.66%
-
Net Worth 612,516 816,688 980,026 1,060,951 1,189,483 1,181,090 1,118,639 -9.54%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 612,516 816,688 980,026 1,060,951 1,189,483 1,181,090 1,118,639 -9.54%
NOSH 1,418,487 1,418,487 1,418,487 2,040,291 2,050,833 2,036,363 1,895,999 -4.71%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -121.71% -139.95% -53.07% -55.81% -7.04% 18.42% -3.39% -
ROE -16.84% -12.73% -4.19% -2.63% -0.21% 1.33% -0.08% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 4.44 4.53 3.98 2.67 2.62 3.86 3.16 5.82%
EPS -5.05 -5.09 -2.01 -1.37 -0.12 0.77 -0.05 115.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.40 0.48 0.52 0.58 0.58 0.59 -10.65%
Adjusted Per Share Value based on latest NOSH - 2,040,291
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 4.44 4.53 3.98 2.67 2.63 3.85 2.94 7.10%
EPS -5.05 -5.09 -2.01 -1.37 -0.12 0.77 -0.05 115.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.40 0.48 0.5196 0.5826 0.5785 0.5479 -9.54%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.155 0.385 0.505 0.52 0.545 0.785 0.85 -
P/RPS 3.49 8.50 12.68 19.48 20.82 20.36 26.89 -28.83%
P/EPS -3.07 -7.56 -25.10 -37.96 -454.17 101.95 -1,700.00 -65.08%
EY -32.59 -13.23 -3.98 -2.63 -0.22 0.98 -0.06 185.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.96 1.05 1.00 0.94 1.35 1.44 -15.60%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 28/02/17 26/02/16 26/02/15 27/02/14 27/02/13 -
Price 0.20 0.355 0.515 0.535 0.585 0.815 0.74 -
P/RPS 4.50 7.84 12.93 20.04 22.35 21.14 23.41 -24.02%
P/EPS -3.96 -6.97 -25.60 -39.05 -487.50 105.84 -1,480.00 -62.72%
EY -25.26 -14.34 -3.91 -2.56 -0.21 0.94 -0.07 166.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.89 1.07 1.03 1.01 1.41 1.25 -9.86%

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