[RSAWIT] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -275.66%
YoY- -159.13%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 327,396 287,761 193,152 214,355 281,724 301,378 357,337 -1.44%
PBT -187,190 -53,830 -75,737 -16,813 17,266 10,205 78,960 -
Tax 23,507 -7,879 10,182 3,221 -2,851 -9,457 -21,237 -
NP -163,683 -61,709 -65,555 -13,592 14,415 748 57,723 -
-
NP to SH -128,472 -56,245 -57,752 -9,268 15,675 5,091 57,231 -
-
Tax Rate - - - - 16.51% 92.67% 26.90% -
Total Cost 491,079 349,470 258,707 227,947 267,309 300,630 299,614 8.57%
-
Net Worth 553,209 666,688 1,025,616 1,111,319 1,157,890 1,178,665 1,220,786 -12.35%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 553,209 666,688 1,025,616 1,111,319 1,157,890 1,178,665 1,220,786 -12.35%
NOSH 1,418,487 1,418,487 2,051,232 2,057,999 1,996,363 2,032,181 2,069,130 -6.09%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -50.00% -21.44% -33.94% -6.34% 5.12% 0.25% 16.15% -
ROE -23.22% -8.44% -5.63% -0.83% 1.35% 0.43% 4.69% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 23.08 20.29 9.42 10.42 14.11 14.83 17.27 4.94%
EPS -9.06 -3.97 -2.82 -0.45 0.79 0.25 2.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.47 0.50 0.54 0.58 0.58 0.59 -6.66%
Adjusted Per Share Value based on latest NOSH - 2,057,999
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 16.04 14.09 9.46 10.50 13.80 14.76 17.50 -1.44%
EPS -6.29 -2.75 -2.83 -0.45 0.77 0.25 2.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.271 0.3265 0.5023 0.5443 0.5671 0.5773 0.5979 -12.35%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.315 0.50 0.585 0.56 0.82 0.785 1.02 -
P/RPS 1.36 2.46 6.21 5.38 5.81 5.29 5.91 -21.70%
P/EPS -3.48 -12.61 -20.78 -124.35 104.43 313.35 36.88 -
EY -28.75 -7.93 -4.81 -0.80 0.96 0.32 2.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.06 1.17 1.04 1.41 1.35 1.73 -11.87%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 26/05/17 30/05/16 28/05/15 26/05/14 29/05/13 29/05/12 -
Price 0.305 0.49 0.51 0.555 0.795 0.895 1.04 -
P/RPS 1.32 2.42 5.42 5.33 5.63 6.03 6.02 -22.33%
P/EPS -3.37 -12.36 -18.11 -123.24 101.25 357.26 37.60 -
EY -29.69 -8.09 -5.52 -0.81 0.99 0.28 2.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.04 1.02 1.03 1.37 1.54 1.76 -12.67%

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