Highlights

[RSAWIT] QoQ Quarter Result on 2012-09-30 [#3]

Stock [RSAWIT]: RIMBUNAN SAWIT BHD
Announcement Date 23-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     164.21%    YoY -     -30.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 62,004 59,660 59,943 94,451 87,324 72,165 92,363 -23.35%
  QoQ % 3.93% -0.47% -36.54% 8.16% 21.01% -21.87% -
  Horiz. % 67.13% 64.59% 64.90% 102.26% 94.54% 78.13% 100.00%
PBT -18,991 -15,017 185 20,011 5,026 6,306 16,370 -
  QoQ % -26.46% -8,217.30% -99.08% 298.15% -20.30% -61.48% -
  Horiz. % -116.01% -91.73% 1.13% 122.24% 30.70% 38.52% 100.00%
Tax 3,593 852 -2,216 -6,635 -1,458 -1,427 -7,075 -
  QoQ % 321.71% 138.45% 66.60% -355.08% -2.17% 79.83% -
  Horiz. % -50.78% -12.04% 31.32% 93.78% 20.61% 20.17% 100.00%
NP -15,398 -14,165 -2,031 13,376 3,568 4,879 9,295 -
  QoQ % -8.70% -597.44% -115.18% 274.89% -26.87% -47.51% -
  Horiz. % -165.66% -152.39% -21.85% 143.91% 38.39% 52.49% 100.00%
NP to SH -13,305 -11,177 -948 12,489 4,727 4,759 10,544 -
  QoQ % -19.04% -1,079.01% -107.59% 164.21% -0.67% -54.87% -
  Horiz. % -126.19% -106.00% -8.99% 118.45% 44.83% 45.13% 100.00%
Tax Rate - % - % 1,197.84 % 33.16 % 29.01 % 22.63 % 43.22 % -
  QoQ % 0.00% 0.00% 3,512.30% 14.31% 28.19% -47.64% -
  Horiz. % 0.00% 0.00% 2,771.49% 76.72% 67.12% 52.36% 100.00%
Total Cost 77,402 73,825 61,974 81,075 83,756 67,286 83,068 -4.60%
  QoQ % 4.85% 19.12% -23.56% -3.20% 24.48% -19.00% -
  Horiz. % 93.18% 88.87% 74.61% 97.60% 100.83% 81.00% 100.00%
Net Worth 1,166,746 1,178,665 1,118,639 1,207,952 1,233,130 1,220,786 784,138 30.37%
  QoQ % -1.01% 5.37% -7.39% -2.04% 1.01% 55.69% -
  Horiz. % 148.79% 150.31% 142.66% 154.05% 157.26% 155.69% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,166,746 1,178,665 1,118,639 1,207,952 1,233,130 1,220,786 784,138 30.37%
  QoQ % -1.01% 5.37% -7.39% -2.04% 1.01% 55.69% -
  Horiz. % 148.79% 150.31% 142.66% 154.05% 157.26% 155.69% 100.00%
NOSH 2,046,923 2,032,181 1,895,999 2,047,377 2,055,217 2,069,130 1,329,047 33.40%
  QoQ % 0.73% 7.18% -7.39% -0.38% -0.67% 55.69% -
  Horiz. % 154.01% 152.91% 142.66% 154.05% 154.64% 155.69% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -24.83 % -23.74 % -3.39 % 14.16 % 4.09 % 6.76 % 10.06 % -
  QoQ % -4.59% -600.29% -123.94% 246.21% -39.50% -32.80% -
  Horiz. % -246.82% -235.98% -33.70% 140.76% 40.66% 67.20% 100.00%
ROE -1.14 % -0.95 % -0.08 % 1.03 % 0.38 % 0.39 % 1.34 % -
  QoQ % -20.00% -1,087.50% -107.77% 171.05% -2.56% -70.90% -
  Horiz. % -85.07% -70.90% -5.97% 76.87% 28.36% 29.10% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.03 2.94 3.16 4.61 4.25 3.49 6.95 -42.53%
  QoQ % 3.06% -6.96% -31.45% 8.47% 21.78% -49.78% -
  Horiz. % 43.60% 42.30% 45.47% 66.33% 61.15% 50.22% 100.00%
EPS -0.65 -0.55 -0.05 0.61 0.23 0.23 0.56 -
  QoQ % -18.18% -1,000.00% -108.20% 165.22% 0.00% -58.93% -
  Horiz. % -116.07% -98.21% -8.93% 108.93% 41.07% 41.07% 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 0.5700 0.5800 0.5900 0.5900 0.6000 0.5900 0.5900 -2.27%
  QoQ % -1.72% -1.69% 0.00% -1.67% 1.69% 0.00% -
  Horiz. % 96.61% 98.31% 100.00% 100.00% 101.69% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,041,722
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.04 2.92 2.94 4.63 4.28 3.53 4.52 -23.25%
  QoQ % 4.11% -0.68% -36.50% 8.18% 21.25% -21.90% -
  Horiz. % 67.26% 64.60% 65.04% 102.43% 94.69% 78.10% 100.00%
EPS -0.65 -0.55 -0.05 0.61 0.23 0.23 0.52 -
  QoQ % -18.18% -1,000.00% -108.20% 165.22% 0.00% -55.77% -
  Horiz. % -125.00% -105.77% -9.62% 117.31% 44.23% 44.23% 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 0.5715 0.5773 0.5479 0.5916 0.6040 0.5979 0.3841 30.36%
  QoQ % -1.00% 5.37% -7.39% -2.05% 1.02% 55.66% -
  Horiz. % 148.79% 150.30% 142.65% 154.02% 157.25% 155.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.8100 0.7850 0.8500 0.9600 1.0300 1.0200 0.9300 -
P/RPS 26.74 26.74 26.89 20.81 24.24 29.25 13.38 58.73%
  QoQ % 0.00% -0.56% 29.22% -14.15% -17.13% 118.61% -
  Horiz. % 199.85% 199.85% 200.97% 155.53% 181.17% 218.61% 100.00%
P/EPS -124.62 -142.73 -1,700.00 157.38 447.83 443.48 117.22 -
  QoQ % 12.69% 91.60% -1,180.19% -64.86% 0.98% 278.33% -
  Horiz. % -106.31% -121.76% -1,450.26% 134.26% 382.04% 378.33% 100.00%
EY -0.80 -0.70 -0.06 0.64 0.22 0.23 0.85 -
  QoQ % -14.29% -1,066.67% -109.38% 190.91% -4.35% -72.94% -
  Horiz. % -94.12% -82.35% -7.06% 75.29% 25.88% 27.06% 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 1.42 1.35 1.44 1.63 1.72 1.73 1.58 -6.88%
  QoQ % 5.19% -6.25% -11.66% -5.23% -0.58% 9.49% -
  Horiz. % 89.87% 85.44% 91.14% 103.16% 108.86% 109.49% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 29/05/13 27/02/13 23/11/12 17/08/12 29/05/12 28/02/12 -
Price 0.7750 0.8950 0.7400 0.9000 1.0400 1.0400 1.1200 -
P/RPS 25.58 30.49 23.41 19.51 24.48 29.82 16.12 36.09%
  QoQ % -16.10% 30.24% 19.99% -20.30% -17.91% 84.99% -
  Horiz. % 158.68% 189.14% 145.22% 121.03% 151.86% 184.99% 100.00%
P/EPS -119.23 -162.73 -1,480.00 147.54 452.17 452.17 141.17 -
  QoQ % 26.73% 89.00% -1,103.12% -67.37% 0.00% 220.30% -
  Horiz. % -84.46% -115.27% -1,048.38% 104.51% 320.30% 320.30% 100.00%
EY -0.84 -0.61 -0.07 0.68 0.22 0.22 0.71 -
  QoQ % -37.70% -771.43% -110.29% 209.09% 0.00% -69.01% -
  Horiz. % -118.31% -85.92% -9.86% 95.77% 30.99% 30.99% 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 1.36 1.54 1.25 1.53 1.73 1.76 1.90 -20.00%
  QoQ % -11.69% 23.20% -18.30% -11.56% -1.70% -7.37% -
  Horiz. % 71.58% 81.05% 65.79% 80.53% 91.05% 92.63% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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