[RSAWIT] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 18.89%
YoY- -16.51%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 495,462 522,317 704,703 487,627 360,851 288,943 337,610 6.59%
PBT 56,570 -13,355 6,695 -31,115 -45,708 -156,202 -194,297 -
Tax -3,646 -9,131 -10,013 -10,111 -971 7,850 13,901 -
NP 52,924 -22,486 -3,318 -41,226 -46,679 -148,352 -180,396 -
-
NP to SH 63,532 -15,688 -320 -37,372 -32,075 -130,949 -144,718 -
-
Tax Rate 6.45% - 149.56% - - - - -
Total Cost 442,538 544,803 708,021 528,853 407,530 437,295 518,006 -2.58%
-
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 10.68% -4.31% -0.47% -8.45% -12.94% -51.34% -53.43% -
ROE 16.38% -4.80% -0.09% -9.63% -7.48% -22.12% -19.16% -
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 24.27 25.58 34.52 23.88 17.67 14.15 16.54 6.59%
EPS 3.11 -0.77 -0.02 -1.83 -1.57 -6.41 -7.09 -
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 24.27 25.58 34.52 23.88 17.67 14.15 16.54 6.59%
EPS 3.11 -0.77 -0.02 -1.83 -1.57 -6.41 -7.09 -
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 0.93 0.55 0.38 0.90 1.41 0.88 1.33 -5.78%
P/EPS 7.23 -18.22 -829.45 -11.75 -15.91 -1.95 -3.10 -
EY 13.83 -5.49 -0.12 -8.51 -6.28 -51.31 -32.22 -
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 0.99 0.57 0.49 0.96 1.58 1.34 1.00 -0.16%
P/EPS 7.71 -18.87 -1,084.67 -12.57 -17.82 -2.96 -2.33 -
EY 12.97 -5.30 -0.09 -7.96 -5.61 -33.76 -42.96 -
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