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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 90,704 81,399 81,108 82,655 92,448 82,581 69,712 19.13%
  QoQ % 11.43% 0.36% -1.87% -10.59% 11.95% 18.46% -
  Horiz. % 130.11% 116.76% 116.35% 118.57% 132.61% 118.46% 100.00%
PBT -115,996 -20,624 -1,670 -18,089 -153,914 -3,492 -11,695 359.71%
  QoQ % -462.43% -1,134.97% 90.77% 88.25% -4,307.62% 70.14% -
  Horiz. % 991.84% 176.35% 14.28% 154.67% 1,316.07% 29.86% 100.00%
Tax 5,600 1,853 -12,980 496 24,532 -5,507 3,986 25.36%
  QoQ % 202.21% 114.28% -2,716.94% -97.98% 545.47% -238.16% -
  Horiz. % 140.49% 46.49% -325.64% 12.44% 615.45% -138.16% 100.00%
NP -110,396 -18,771 -14,650 -17,593 -129,382 -8,999 -7,709 486.86%
  QoQ % -488.12% -28.13% 16.73% 86.40% -1,337.74% -16.73% -
  Horiz. % 1,432.04% 243.49% 190.04% 228.21% 1,678.32% 116.73% 100.00%
NP to SH -103,144 -14,928 -11,300 -14,529 -103,961 -4,467 -5,515 600.83%
  QoQ % -590.94% -32.11% 22.22% 86.02% -2,227.31% 19.00% -
  Horiz. % 1,870.24% 270.68% 204.90% 263.45% 1,885.06% 81.00% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 201,100 100,170 95,758 100,248 221,830 91,580 77,421 88.63%
  QoQ % 100.76% 4.61% -4.48% -54.81% 142.23% 18.29% -
  Horiz. % 259.75% 129.38% 123.68% 129.48% 286.52% 118.29% 100.00%
Net Worth 612,516 755,437 775,854 553,209 816,688 939,192 959,609 -25.81%
  QoQ % -18.92% -2.63% 40.25% -32.26% -13.04% -2.13% -
  Horiz. % 63.83% 78.72% 80.85% 57.65% 85.11% 97.87% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 612,516 755,437 775,854 553,209 816,688 939,192 959,609 -25.81%
  QoQ % -18.92% -2.63% 40.25% -32.26% -13.04% -2.13% -
  Horiz. % 63.83% 78.72% 80.85% 57.65% 85.11% 97.87% 100.00%
NOSH 2,041,722 2,041,722 2,041,722 1,418,487 2,041,722 2,041,722 2,041,722 -
  QoQ % 0.00% 0.00% 43.94% -30.52% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 69.48% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -121.71 % -23.06 % -18.06 % -21.28 % -139.95 % -10.90 % -11.06 % 392.59%
  QoQ % -427.80% -27.69% 15.13% 84.79% -1,183.94% 1.45% -
  Horiz. % 1,100.45% 208.50% 163.29% 192.41% 1,265.37% 98.55% 100.00%
ROE -16.84 % -1.98 % -1.46 % -2.63 % -12.73 % -0.48 % -0.57 % 849.80%
  QoQ % -750.51% -35.62% 44.49% 79.34% -2,552.08% 15.79% -
  Horiz. % 2,954.39% 347.37% 256.14% 461.40% 2,233.33% 84.21% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 4.44 3.99 3.97 5.83 4.53 4.04 3.41 19.18%
  QoQ % 11.28% 0.50% -31.90% 28.70% 12.13% 18.48% -
  Horiz. % 130.21% 117.01% 116.42% 170.97% 132.84% 118.48% 100.00%
EPS -5.05 -0.73 -0.55 -0.71 -5.09 -0.22 -0.27 600.87%
  QoQ % -591.78% -32.73% 22.54% 86.05% -2,213.64% 18.52% -
  Horiz. % 1,870.37% 270.37% 203.70% 262.96% 1,885.19% 81.48% 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 0.3700 0.3800 0.3900 0.4000 0.4600 0.4700 -25.81%
  QoQ % -18.92% -2.63% -2.56% -2.50% -13.04% -2.13% -
  Horiz. % 63.83% 78.72% 80.85% 82.98% 85.11% 97.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,418,487
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 6.39 5.74 5.72 5.83 6.52 5.82 4.91 19.14%
  QoQ % 11.32% 0.35% -1.89% -10.58% 12.03% 18.53% -
  Horiz. % 130.14% 116.90% 116.50% 118.74% 132.79% 118.53% 100.00%
EPS -7.27 -1.05 -0.80 -0.71 -7.33 -0.31 -0.39 599.30%
  QoQ % -592.38% -31.25% -12.68% 90.31% -2,264.52% 20.51% -
  Horiz. % 1,864.10% 269.23% 205.13% 182.05% 1,879.49% 79.49% 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 0.4318 0.5326 0.5470 0.3900 0.5757 0.6621 0.6765 -25.81%
  QoQ % -18.93% -2.63% 40.26% -32.26% -13.05% -2.13% -
  Horiz. % 63.83% 78.73% 80.86% 57.65% 85.10% 97.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.1550 0.2200 0.2850 0.3150 0.3850 0.4100 0.4550 -
P/RPS 3.49 5.52 7.17 5.41 8.50 10.14 13.33 -58.97%
  QoQ % -36.78% -23.01% 32.53% -36.35% -16.17% -23.93% -
  Horiz. % 26.18% 41.41% 53.79% 40.59% 63.77% 76.07% 100.00%
P/EPS -3.07 -30.09 -51.49 -30.75 -7.56 -187.40 -168.45 -93.02%
  QoQ % 89.80% 41.56% -67.45% -306.75% 95.97% -11.25% -
  Horiz. % 1.82% 17.86% 30.57% 18.25% 4.49% 111.25% 100.00%
EY -32.59 -3.32 -1.94 -3.25 -13.23 -0.53 -0.59 1,339.84%
  QoQ % -881.63% -71.13% 40.31% 75.43% -2,396.23% 10.17% -
  Horiz. % 5,523.73% 562.71% 328.81% 550.85% 2,242.37% 89.83% 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 0.52 0.59 0.75 0.81 0.96 0.89 0.97 -33.93%
  QoQ % -11.86% -21.33% -7.41% -15.62% 7.87% -8.25% -
  Horiz. % 53.61% 60.82% 77.32% 83.51% 98.97% 91.75% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 27/08/18 25/05/18 28/02/18 23/11/17 30/08/17 -
Price 0.2000 0.1650 0.2850 0.3050 0.3550 0.3950 0.4050 -
P/RPS 4.50 4.14 7.17 5.23 7.84 9.77 11.86 -47.50%
  QoQ % 8.70% -42.26% 37.09% -33.29% -19.75% -17.62% -
  Horiz. % 37.94% 34.91% 60.46% 44.10% 66.10% 82.38% 100.00%
P/EPS -3.96 -22.57 -51.49 -29.78 -6.97 -180.54 -149.94 -91.07%
  QoQ % 82.45% 56.17% -72.90% -327.26% 96.14% -20.41% -
  Horiz. % 2.64% 15.05% 34.34% 19.86% 4.65% 120.41% 100.00%
EY -25.26 -4.43 -1.94 -3.36 -14.34 -0.55 -0.67 1,016.95%
  QoQ % -470.20% -128.35% 42.26% 76.57% -2,507.27% 17.91% -
  Horiz. % 3,770.15% 661.19% 289.55% 501.49% 2,140.30% 82.09% 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 0.67 0.45 0.75 0.78 0.89 0.86 0.86 -15.29%
  QoQ % 48.89% -40.00% -3.85% -12.36% 3.49% 0.00% -
  Horiz. % 77.91% 52.33% 87.21% 90.70% 103.49% 100.00% 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.
 


 

127  77  384  1592 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 DYNACIA 0.095+0.005 
 JAG 0.055+0.005 
 DAYANG 1.39+0.01 
 PERDANA 0.395+0.005 
 ARMADA 0.190.00 
 DESTINI 0.335-0.01 
 VELESTO 0.2850.00 
 REDTONE 0.315+0.055 
 SAPNRG-WA 0.14+0.01 
Partners & Brokers