Highlights

[RSAWIT] QoQ Quarter Result on 2018-06-30 [#2]

Stock [RSAWIT]: RIMBUNAN SAWIT BHD
Announcement Date 27-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     22.22%    YoY -     -104.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 61,722 90,704 81,399 81,108 82,655 92,448 82,581 -17.66%
  QoQ % -31.95% 11.43% 0.36% -1.87% -10.59% 11.95% -
  Horiz. % 74.74% 109.84% 98.57% 98.22% 100.09% 111.95% 100.00%
PBT -15,981 -115,996 -20,624 -1,670 -18,089 -153,914 -3,492 175.90%
  QoQ % 86.22% -462.43% -1,134.97% 90.77% 88.25% -4,307.62% -
  Horiz. % 457.65% 3,321.76% 590.61% 47.82% 518.01% 4,407.62% 100.00%
Tax 79 5,600 1,853 -12,980 496 24,532 -5,507 -
  QoQ % -98.59% 202.21% 114.28% -2,716.94% -97.98% 545.47% -
  Horiz. % -1.43% -101.69% -33.65% 235.70% -9.01% -445.47% 100.00%
NP -15,902 -110,396 -18,771 -14,650 -17,593 -129,382 -8,999 46.21%
  QoQ % 85.60% -488.12% -28.13% 16.73% 86.40% -1,337.74% -
  Horiz. % 176.71% 1,226.76% 208.59% 162.80% 195.50% 1,437.74% 100.00%
NP to SH -12,168 -103,144 -14,928 -11,300 -14,529 -103,961 -4,467 95.16%
  QoQ % 88.20% -590.94% -32.11% 22.22% 86.02% -2,227.31% -
  Horiz. % 272.40% 2,309.02% 334.18% 252.97% 325.25% 2,327.31% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 77,624 201,100 100,170 95,758 100,248 221,830 91,580 -10.45%
  QoQ % -61.40% 100.76% 4.61% -4.48% -54.81% 142.23% -
  Horiz. % 84.76% 219.59% 109.38% 104.56% 109.46% 242.23% 100.00%
Net Worth 612,516 612,516 755,437 775,854 553,209 816,688 939,192 -24.82%
  QoQ % 0.00% -18.92% -2.63% 40.25% -32.26% -13.04% -
  Horiz. % 65.22% 65.22% 80.43% 82.61% 58.90% 86.96% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 612,516 612,516 755,437 775,854 553,209 816,688 939,192 -24.82%
  QoQ % 0.00% -18.92% -2.63% 40.25% -32.26% -13.04% -
  Horiz. % 65.22% 65.22% 80.43% 82.61% 58.90% 86.96% 100.00%
NOSH 2,041,722 2,041,722 2,041,722 2,041,722 1,418,487 2,041,722 2,041,722 -
  QoQ % 0.00% 0.00% 0.00% 43.94% -30.52% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 69.48% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -25.76 % -121.71 % -23.06 % -18.06 % -21.28 % -139.95 % -10.90 % 77.52%
  QoQ % 78.83% -427.80% -27.69% 15.13% 84.79% -1,183.94% -
  Horiz. % 236.33% 1,116.61% 211.56% 165.69% 195.23% 1,283.94% 100.00%
ROE -1.99 % -16.84 % -1.98 % -1.46 % -2.63 % -12.73 % -0.48 % 158.30%
  QoQ % 88.18% -750.51% -35.62% 44.49% 79.34% -2,552.08% -
  Horiz. % 414.58% 3,508.33% 412.50% 304.17% 547.92% 2,652.08% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 3.02 4.44 3.99 3.97 5.83 4.53 4.04 -17.65%
  QoQ % -31.98% 11.28% 0.50% -31.90% 28.70% 12.13% -
  Horiz. % 74.75% 109.90% 98.76% 98.27% 144.31% 112.13% 100.00%
EPS -0.60 -5.05 -0.73 -0.55 -0.71 -5.09 -0.22 95.32%
  QoQ % 88.12% -591.78% -32.73% 22.54% 86.05% -2,213.64% -
  Horiz. % 272.73% 2,295.45% 331.82% 250.00% 322.73% 2,313.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3000 0.3000 0.3700 0.3800 0.3900 0.4000 0.4600 -24.82%
  QoQ % 0.00% -18.92% -2.63% -2.56% -2.50% -13.04% -
  Horiz. % 65.22% 65.22% 80.43% 82.61% 84.78% 86.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,041,722
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 3.02 4.44 3.99 3.97 4.05 4.53 4.04 -17.65%
  QoQ % -31.98% 11.28% 0.50% -1.98% -10.60% 12.13% -
  Horiz. % 74.75% 109.90% 98.76% 98.27% 100.25% 112.13% 100.00%
EPS -0.60 -5.05 -0.73 -0.55 -0.71 -5.09 -0.22 95.32%
  QoQ % 88.12% -591.78% -32.73% 22.54% 86.05% -2,213.64% -
  Horiz. % 272.73% 2,295.45% 331.82% 250.00% 322.73% 2,313.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3000 0.3000 0.3700 0.3800 0.2710 0.4000 0.4600 -24.82%
  QoQ % 0.00% -18.92% -2.63% 40.22% -32.25% -13.04% -
  Horiz. % 65.22% 65.22% 80.43% 82.61% 58.91% 86.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.1900 0.1550 0.2200 0.2850 0.3150 0.3850 0.4100 -
P/RPS 6.29 3.49 5.52 7.17 5.41 8.50 10.14 -27.29%
  QoQ % 80.23% -36.78% -23.01% 32.53% -36.35% -16.17% -
  Horiz. % 62.03% 34.42% 54.44% 70.71% 53.35% 83.83% 100.00%
P/EPS -31.88 -3.07 -30.09 -51.49 -30.75 -7.56 -187.40 -69.33%
  QoQ % -938.44% 89.80% 41.56% -67.45% -306.75% 95.97% -
  Horiz. % 17.01% 1.64% 16.06% 27.48% 16.41% 4.03% 100.00%
EY -3.14 -32.59 -3.32 -1.94 -3.25 -13.23 -0.53 227.77%
  QoQ % 90.37% -881.63% -71.13% 40.31% 75.43% -2,396.23% -
  Horiz. % 592.45% 6,149.06% 626.42% 366.04% 613.21% 2,496.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.63 0.52 0.59 0.75 0.81 0.96 0.89 -20.59%
  QoQ % 21.15% -11.86% -21.33% -7.41% -15.62% 7.87% -
  Horiz. % 70.79% 58.43% 66.29% 84.27% 91.01% 107.87% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 27/02/19 29/11/18 27/08/18 25/05/18 28/02/18 23/11/17 -
Price 0.1900 0.2000 0.1650 0.2850 0.3050 0.3550 0.3950 -
P/RPS 6.29 4.50 4.14 7.17 5.23 7.84 9.77 -25.46%
  QoQ % 39.78% 8.70% -42.26% 37.09% -33.29% -19.75% -
  Horiz. % 64.38% 46.06% 42.37% 73.39% 53.53% 80.25% 100.00%
P/EPS -31.88 -3.96 -22.57 -51.49 -29.78 -6.97 -180.54 -68.56%
  QoQ % -705.05% 82.45% 56.17% -72.90% -327.26% 96.14% -
  Horiz. % 17.66% 2.19% 12.50% 28.52% 16.49% 3.86% 100.00%
EY -3.14 -25.26 -4.43 -1.94 -3.36 -14.34 -0.55 219.77%
  QoQ % 87.57% -470.20% -128.35% 42.26% 76.57% -2,507.27% -
  Horiz. % 570.91% 4,592.73% 805.45% 352.73% 610.91% 2,607.27% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.63 0.67 0.45 0.75 0.78 0.89 0.86 -18.75%
  QoQ % -5.97% 48.89% -40.00% -3.85% -12.36% 3.49% -
  Horiz. % 73.26% 77.91% 52.33% 87.21% 90.70% 103.49% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

311  453  549  1590 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.92-0.025 
 HIBISCS 0.97+0.09 
 DATAPRP 0.615+0.05 
 SMTRACK 0.165-0.015 
 CORAZA 0.900.00 
 ATAIMS 0.47-0.03 
 HSI-CI2 0.09-0.055 
 OPCOM 1.00+0.015 
 ARMADA 0.545+0.02 
 HSI-CI9 0.17-0.06 
PARTNERS & BROKERS