Highlights

[RSAWIT] QoQ Quarter Result on 2018-09-30 [#3]

Stock [RSAWIT]: RIMBUNAN SAWIT BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -32.11%    YoY -     -234.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 55,972 61,722 90,704 81,399 81,108 82,655 92,448 -28.50%
  QoQ % -9.32% -31.95% 11.43% 0.36% -1.87% -10.59% -
  Horiz. % 60.54% 66.76% 98.11% 88.05% 87.73% 89.41% 100.00%
PBT -19,762 -15,981 -115,996 -20,624 -1,670 -18,089 -153,914 -74.64%
  QoQ % -23.66% 86.22% -462.43% -1,134.97% 90.77% 88.25% -
  Horiz. % 12.84% 10.38% 75.36% 13.40% 1.09% 11.75% 100.00%
Tax 112 79 5,600 1,853 -12,980 496 24,532 -97.27%
  QoQ % 41.77% -98.59% 202.21% 114.28% -2,716.94% -97.98% -
  Horiz. % 0.46% 0.32% 22.83% 7.55% -52.91% 2.02% 100.00%
NP -19,650 -15,902 -110,396 -18,771 -14,650 -17,593 -129,382 -71.63%
  QoQ % -23.57% 85.60% -488.12% -28.13% 16.73% 86.40% -
  Horiz. % 15.19% 12.29% 85.33% 14.51% 11.32% 13.60% 100.00%
NP to SH -15,889 -12,168 -103,144 -14,928 -11,300 -14,529 -103,961 -71.51%
  QoQ % -30.58% 88.20% -590.94% -32.11% 22.22% 86.02% -
  Horiz. % 15.28% 11.70% 99.21% 14.36% 10.87% 13.98% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 75,622 77,624 201,100 100,170 95,758 100,248 221,830 -51.30%
  QoQ % -2.58% -61.40% 100.76% 4.61% -4.48% -54.81% -
  Horiz. % 34.09% 34.99% 90.66% 45.16% 43.17% 45.19% 100.00%
Net Worth 592,099 612,516 612,516 755,437 775,854 553,209 816,688 -19.34%
  QoQ % -3.33% 0.00% -18.92% -2.63% 40.25% -32.26% -
  Horiz. % 72.50% 75.00% 75.00% 92.50% 95.00% 67.74% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 592,099 612,516 612,516 755,437 775,854 553,209 816,688 -19.34%
  QoQ % -3.33% 0.00% -18.92% -2.63% 40.25% -32.26% -
  Horiz. % 72.50% 75.00% 75.00% 92.50% 95.00% 67.74% 100.00%
NOSH 2,041,722 2,041,722 2,041,722 2,041,722 2,041,722 1,418,487 2,041,722 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 43.94% -30.52% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 69.48% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -35.11 % -25.76 % -121.71 % -23.06 % -18.06 % -21.28 % -139.95 % -60.32%
  QoQ % -36.30% 78.83% -427.80% -27.69% 15.13% 84.79% -
  Horiz. % 25.09% 18.41% 86.97% 16.48% 12.90% 15.21% 100.00%
ROE -2.68 % -1.99 % -16.84 % -1.98 % -1.46 % -2.63 % -12.73 % -64.71%
  QoQ % -34.67% 88.18% -750.51% -35.62% 44.49% 79.34% -
  Horiz. % 21.05% 15.63% 132.29% 15.55% 11.47% 20.66% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 2.74 3.02 4.44 3.99 3.97 5.83 4.53 -28.54%
  QoQ % -9.27% -31.98% 11.28% 0.50% -31.90% 28.70% -
  Horiz. % 60.49% 66.67% 98.01% 88.08% 87.64% 128.70% 100.00%
EPS -0.78 -0.60 -5.05 -0.73 -0.55 -0.71 -5.09 -71.46%
  QoQ % -30.00% 88.12% -591.78% -32.73% 22.54% 86.05% -
  Horiz. % 15.32% 11.79% 99.21% 14.34% 10.81% 13.95% 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 0.2900 0.3000 0.3000 0.3700 0.3800 0.3900 0.4000 -19.34%
  QoQ % -3.33% 0.00% -18.92% -2.63% -2.56% -2.50% -
  Horiz. % 72.50% 75.00% 75.00% 92.50% 95.00% 97.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,418,487
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 3.95 4.35 6.39 5.74 5.72 5.83 6.52 -28.47%
  QoQ % -9.20% -31.92% 11.32% 0.35% -1.89% -10.58% -
  Horiz. % 60.58% 66.72% 98.01% 88.04% 87.73% 89.42% 100.00%
EPS -1.12 -0.86 -7.27 -1.05 -0.80 -0.71 -7.33 -71.52%
  QoQ % -30.23% 88.17% -592.38% -31.25% -12.68% 90.31% -
  Horiz. % 15.28% 11.73% 99.18% 14.32% 10.91% 9.69% 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 0.4174 0.4318 0.4318 0.5326 0.5470 0.3900 0.5757 -19.34%
  QoQ % -3.33% 0.00% -18.93% -2.63% 40.26% -32.26% -
  Horiz. % 72.50% 75.00% 75.00% 92.51% 95.01% 67.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.1900 0.1900 0.1550 0.2200 0.2850 0.3150 0.3850 -
P/RPS 6.93 6.29 3.49 5.52 7.17 5.41 8.50 -12.76%
  QoQ % 10.17% 80.23% -36.78% -23.01% 32.53% -36.35% -
  Horiz. % 81.53% 74.00% 41.06% 64.94% 84.35% 63.65% 100.00%
P/EPS -24.41 -31.88 -3.07 -30.09 -51.49 -30.75 -7.56 118.93%
  QoQ % 23.43% -938.44% 89.80% 41.56% -67.45% -306.75% -
  Horiz. % 322.88% 421.69% 40.61% 398.02% 681.08% 406.75% 100.00%
EY -4.10 -3.14 -32.59 -3.32 -1.94 -3.25 -13.23 -54.30%
  QoQ % -30.57% 90.37% -881.63% -71.13% 40.31% 75.43% -
  Horiz. % 30.99% 23.73% 246.33% 25.09% 14.66% 24.57% 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 0.66 0.63 0.52 0.59 0.75 0.81 0.96 -22.16%
  QoQ % 4.76% 21.15% -11.86% -21.33% -7.41% -15.62% -
  Horiz. % 68.75% 65.62% 54.17% 61.46% 78.12% 84.38% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 29/05/19 27/02/19 29/11/18 27/08/18 25/05/18 28/02/18 -
Price 0.1550 0.1900 0.2000 0.1650 0.2850 0.3050 0.3550 -
P/RPS 5.65 6.29 4.50 4.14 7.17 5.23 7.84 -19.67%
  QoQ % -10.17% 39.78% 8.70% -42.26% 37.09% -33.29% -
  Horiz. % 72.07% 80.23% 57.40% 52.81% 91.45% 66.71% 100.00%
P/EPS -19.92 -31.88 -3.96 -22.57 -51.49 -29.78 -6.97 101.78%
  QoQ % 37.52% -705.05% 82.45% 56.17% -72.90% -327.26% -
  Horiz. % 285.80% 457.39% 56.81% 323.82% 738.74% 427.26% 100.00%
EY -5.02 -3.14 -25.26 -4.43 -1.94 -3.36 -14.34 -50.42%
  QoQ % -59.87% 87.57% -470.20% -128.35% 42.26% 76.57% -
  Horiz. % 35.01% 21.90% 176.15% 30.89% 13.53% 23.43% 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 0.53 0.63 0.67 0.45 0.75 0.78 0.89 -29.28%
  QoQ % -15.87% -5.97% 48.89% -40.00% -3.85% -12.36% -
  Horiz. % 59.55% 70.79% 75.28% 50.56% 84.27% 87.64% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers