[RSAWIT] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 580.93%
YoY- 207.9%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 287,761 193,152 214,355 281,724 301,378 357,337 297,381 -0.54%
PBT -53,830 -75,737 -16,813 17,266 10,205 78,960 99,916 -
Tax -7,879 10,182 3,221 -2,851 -9,457 -21,237 -25,709 -17.87%
NP -61,709 -65,555 -13,592 14,415 748 57,723 74,207 -
-
NP to SH -56,245 -57,752 -9,268 15,675 5,091 57,231 67,644 -
-
Tax Rate - - - 16.51% 92.67% 26.90% 25.73% -
Total Cost 349,470 258,707 227,947 267,309 300,630 299,614 223,174 7.75%
-
Net Worth 666,688 1,025,616 1,111,319 1,157,890 1,178,665 1,220,786 313,146 13.40%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 666,688 1,025,616 1,111,319 1,157,890 1,178,665 1,220,786 313,146 13.40%
NOSH 1,418,487 2,051,232 2,057,999 1,996,363 2,032,181 2,069,130 156,573 44.33%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -21.44% -33.94% -6.34% 5.12% 0.25% 16.15% 24.95% -
ROE -8.44% -5.63% -0.83% 1.35% 0.43% 4.69% 21.60% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 20.29 9.42 10.42 14.11 14.83 17.27 189.93 -31.09%
EPS -3.97 -2.82 -0.45 0.79 0.25 2.77 43.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.50 0.54 0.58 0.58 0.59 2.00 -21.42%
Adjusted Per Share Value based on latest NOSH - 1,996,363
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 14.09 9.46 10.50 13.80 14.76 17.50 14.57 -0.55%
EPS -2.75 -2.83 -0.45 0.77 0.25 2.80 3.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3265 0.5023 0.5443 0.5671 0.5773 0.5979 0.1534 13.40%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.50 0.585 0.56 0.82 0.785 1.02 1.08 -
P/RPS 2.46 6.21 5.38 5.81 5.29 5.91 0.57 27.56%
P/EPS -12.61 -20.78 -124.35 104.43 313.35 36.88 2.50 -
EY -7.93 -4.81 -0.80 0.96 0.32 2.71 40.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.17 1.04 1.41 1.35 1.73 0.54 11.88%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/05/17 30/05/16 28/05/15 26/05/14 29/05/13 29/05/12 - -
Price 0.49 0.51 0.555 0.795 0.895 1.04 0.00 -
P/RPS 2.42 5.42 5.33 5.63 6.03 6.02 0.00 -
P/EPS -12.36 -18.11 -123.24 101.25 357.26 37.60 0.00 -
EY -8.09 -5.52 -0.81 0.99 0.28 2.66 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.02 1.03 1.37 1.54 1.76 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