Highlights

[RSAWIT] QoQ Quarter Result on 2016-12-31 [#4]

Stock [RSAWIT]: RIMBUNAN SAWIT BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -1,933.57%    YoY -     -46.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 82,581 69,712 80,339 81,341 74,370 51,711 43,151 54.08%
  QoQ % 18.46% -13.23% -1.23% 9.37% 43.82% 19.84% -
  Horiz. % 191.38% 161.55% 186.18% 188.50% 172.35% 119.84% 100.00%
PBT -3,492 -11,695 -11,148 -32,013 2,077 -12,746 -20,760 -69.50%
  QoQ % 70.14% -4.91% 65.18% -1,641.31% 116.30% 38.60% -
  Horiz. % 16.82% 56.33% 53.70% 154.21% -10.00% 61.40% 100.00%
Tax -5,507 3,986 942 -11,152 -502 2,833 3,241 -
  QoQ % -238.16% 323.14% 108.45% -2,121.51% -117.72% -12.59% -
  Horiz. % -169.92% 122.99% 29.07% -344.09% -15.49% 87.41% 100.00%
NP -8,999 -7,709 -10,206 -43,165 1,575 -9,913 -17,519 -35.83%
  QoQ % -16.73% 24.47% 76.36% -2,840.64% 115.89% 43.42% -
  Horiz. % 51.37% 44.00% 58.26% 246.39% -8.99% 56.58% 100.00%
NP to SH -4,467 -5,515 -9,440 -41,072 2,240 -7,973 -14,974 -55.32%
  QoQ % 19.00% 41.58% 77.02% -1,933.57% 128.09% 46.75% -
  Horiz. % 29.83% 36.83% 63.04% 274.29% -14.96% 53.25% 100.00%
Tax Rate - % - % - % - % 24.17 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 91,580 77,421 90,545 124,506 72,795 61,624 60,670 31.56%
  QoQ % 18.29% -14.49% -27.28% 71.04% 18.13% 1.57% -
  Horiz. % 150.95% 127.61% 149.24% 205.22% 119.99% 101.57% 100.00%
Net Worth 939,192 959,609 666,688 980,026 1,020,861 1,022,179 1,025,616 -5.69%
  QoQ % -2.13% 43.94% -31.97% -4.00% -0.13% -0.34% -
  Horiz. % 91.57% 93.56% 65.00% 95.55% 99.54% 99.66% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 939,192 959,609 666,688 980,026 1,020,861 1,022,179 1,025,616 -5.69%
  QoQ % -2.13% 43.94% -31.97% -4.00% -0.13% -0.34% -
  Horiz. % 91.57% 93.56% 65.00% 95.55% 99.54% 99.66% 100.00%
NOSH 2,041,722 2,041,722 1,418,487 2,041,722 2,041,722 2,044,359 2,051,232 -0.31%
  QoQ % 0.00% 43.94% -30.52% 0.00% -0.13% -0.34% -
  Horiz. % 99.54% 99.54% 69.15% 99.54% 99.54% 99.66% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -10.90 % -11.06 % -12.70 % -53.07 % 2.12 % -19.17 % -40.60 % -58.35%
  QoQ % 1.45% 12.91% 76.07% -2,603.30% 111.06% 52.78% -
  Horiz. % 26.85% 27.24% 31.28% 130.71% -5.22% 47.22% 100.00%
ROE -0.48 % -0.57 % -1.42 % -4.19 % 0.22 % -0.78 % -1.46 % -52.33%
  QoQ % 15.79% 59.86% 66.11% -2,004.55% 128.21% 46.58% -
  Horiz. % 32.88% 39.04% 97.26% 286.99% -15.07% 53.42% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 4.04 3.41 5.66 3.98 3.64 2.53 2.10 54.62%
  QoQ % 18.48% -39.75% 42.21% 9.34% 43.87% 20.48% -
  Horiz. % 192.38% 162.38% 269.52% 189.52% 173.33% 120.48% 100.00%
EPS -0.22 -0.27 -0.46 -2.01 0.11 -0.39 -0.73 -55.02%
  QoQ % 18.52% 41.30% 77.11% -1,927.27% 128.21% 46.58% -
  Horiz. % 30.14% 36.99% 63.01% 275.34% -15.07% 53.42% 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 0.4600 0.4700 0.4700 0.4800 0.5000 0.5000 0.5000 -5.40%
  QoQ % -2.13% 0.00% -2.08% -4.00% 0.00% 0.00% -
  Horiz. % 92.00% 94.00% 94.00% 96.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,041,722
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 4.04 3.41 3.93 3.98 3.64 2.53 2.11 54.13%
  QoQ % 18.48% -13.23% -1.26% 9.34% 43.87% 19.91% -
  Horiz. % 191.47% 161.61% 186.26% 188.63% 172.51% 119.91% 100.00%
EPS -0.22 -0.27 -0.46 -2.01 0.11 -0.39 -0.73 -55.02%
  QoQ % 18.52% 41.30% 77.11% -1,927.27% 128.21% 46.58% -
  Horiz. % 30.14% 36.99% 63.01% 275.34% -15.07% 53.42% 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 0.4600 0.4700 0.3265 0.4800 0.5000 0.5006 0.5023 -5.69%
  QoQ % -2.13% 43.95% -31.98% -4.00% -0.12% -0.34% -
  Horiz. % 91.58% 93.57% 65.00% 95.56% 99.54% 99.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.4100 0.4550 0.5000 0.5050 0.4900 0.5050 0.5850 -
P/RPS 10.14 13.33 8.83 12.68 13.45 19.96 27.81 -48.93%
  QoQ % -23.93% 50.96% -30.36% -5.72% -32.62% -28.23% -
  Horiz. % 36.46% 47.93% 31.75% 45.60% 48.36% 71.77% 100.00%
P/EPS -187.40 -168.45 -75.13 -25.10 446.63 -129.49 -80.14 76.09%
  QoQ % -11.25% -124.21% -199.32% -105.62% 444.91% -61.58% -
  Horiz. % 233.84% 210.19% 93.75% 31.32% -557.31% 161.58% 100.00%
EY -0.53 -0.59 -1.33 -3.98 0.22 -0.77 -1.25 -43.53%
  QoQ % 10.17% 55.64% 66.58% -1,909.09% 128.57% 38.40% -
  Horiz. % 42.40% 47.20% 106.40% 318.40% -17.60% 61.60% 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 0.89 0.97 1.06 1.05 0.98 1.01 1.17 -16.66%
  QoQ % -8.25% -8.49% 0.95% 7.14% -2.97% -13.68% -
  Horiz. % 76.07% 82.91% 90.60% 89.74% 83.76% 86.32% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 30/08/17 26/05/17 28/02/17 24/11/16 30/08/16 30/05/16 -
Price 0.3950 0.4050 0.4900 0.5150 0.5250 0.5000 0.5100 -
P/RPS 9.77 11.86 8.65 12.93 14.41 19.77 24.24 -45.41%
  QoQ % -17.62% 37.11% -33.10% -10.27% -27.11% -18.44% -
  Horiz. % 40.31% 48.93% 35.68% 53.34% 59.45% 81.56% 100.00%
P/EPS -180.54 -149.94 -73.63 -25.60 478.53 -128.21 -69.86 88.21%
  QoQ % -20.41% -103.64% -187.62% -105.35% 473.24% -83.52% -
  Horiz. % 258.43% 214.63% 105.40% 36.64% -684.98% 183.52% 100.00%
EY -0.55 -0.67 -1.36 -3.91 0.21 -0.78 -1.43 -47.08%
  QoQ % 17.91% 50.74% 65.22% -1,961.90% 126.92% 45.45% -
  Horiz. % 38.46% 46.85% 95.10% 273.43% -14.69% 54.55% 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 0.86 0.86 1.04 1.07 1.05 1.00 1.02 -10.74%
  QoQ % 0.00% -17.31% -2.80% 1.90% 5.00% -1.96% -
  Horiz. % 84.31% 84.31% 101.96% 104.90% 102.94% 98.04% 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