[RSAWIT] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -9762.3%
YoY- 76.39%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 154,174 182,931 112,255 86,918 90,704 92,448 81,341 11.24%
PBT -4,055 -3,099 -34,936 -35,616 -115,996 -153,914 -32,013 -29.12%
Tax -2,248 -893 -3,698 3,891 5,600 24,532 -11,152 -23.41%
NP -6,303 -3,992 -38,634 -31,725 -110,396 -129,382 -43,165 -27.42%
-
NP to SH -3,217 -3,181 -33,448 -24,349 -103,144 -103,961 -41,072 -34.57%
-
Tax Rate - - - - - - - -
Total Cost 160,477 186,923 150,889 118,643 201,100 221,830 124,506 4.31%
-
Net Worth 347,092 367,510 367,510 551,264 612,516 816,688 980,026 -15.87%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 347,092 367,510 367,510 551,264 612,516 816,688 980,026 -15.87%
NOSH 2,041,722 2,041,722 2,041,722 1,418,487 1,418,487 1,418,487 1,418,487 6.25%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -4.09% -2.18% -34.42% -36.50% -121.71% -139.95% -53.07% -
ROE -0.93% -0.87% -9.10% -4.42% -16.84% -12.73% -4.19% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 7.55 8.96 5.50 4.26 4.44 4.53 3.98 11.25%
EPS -0.16 -0.16 -1.89 -1.19 -5.05 -5.09 -2.01 -34.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.18 0.18 0.27 0.30 0.40 0.48 -15.87%
Adjusted Per Share Value based on latest NOSH - 1,418,487
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 7.55 8.96 5.50 4.26 4.44 4.53 3.98 11.25%
EPS -0.16 -0.16 -1.89 -1.19 -5.05 -5.09 -2.01 -34.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.18 0.18 0.27 0.30 0.40 0.48 -15.87%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.165 0.205 0.28 0.43 0.155 0.385 0.505 -
P/RPS 2.19 2.29 5.09 10.10 3.49 8.50 12.68 -25.36%
P/EPS -104.72 -131.58 -17.09 -36.06 -3.07 -7.56 -25.10 26.86%
EY -0.95 -0.76 -5.85 -2.77 -32.59 -13.23 -3.98 -21.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.14 1.56 1.59 0.52 0.96 1.05 -1.31%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 21/02/22 24/02/21 24/02/20 27/02/19 28/02/18 28/02/17 -
Price 0.17 0.27 0.265 0.27 0.20 0.355 0.515 -
P/RPS 2.25 3.01 4.82 6.34 4.50 7.84 12.93 -25.27%
P/EPS -107.89 -173.30 -16.18 -22.64 -3.96 -6.97 -25.60 27.07%
EY -0.93 -0.58 -6.18 -4.42 -25.26 -14.34 -3.91 -21.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.50 1.47 1.00 0.67 0.89 1.07 -1.12%

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