Highlights

[RSAWIT] QoQ Quarter Result on 2017-12-31 [#4]

Stock [RSAWIT]: RIMBUNAN SAWIT BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -2,227.31%    YoY -     -153.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 81,399 81,108 82,655 92,448 82,581 69,712 80,339 0.88%
  QoQ % 0.36% -1.87% -10.59% 11.95% 18.46% -13.23% -
  Horiz. % 101.32% 100.96% 102.88% 115.07% 102.79% 86.77% 100.00%
PBT -20,624 -1,670 -18,089 -153,914 -3,492 -11,695 -11,148 50.65%
  QoQ % -1,134.97% 90.77% 88.25% -4,307.62% 70.14% -4.91% -
  Horiz. % 185.00% 14.98% 162.26% 1,380.64% 31.32% 104.91% 100.00%
Tax 1,853 -12,980 496 24,532 -5,507 3,986 942 56.93%
  QoQ % 114.28% -2,716.94% -97.98% 545.47% -238.16% 323.14% -
  Horiz. % 196.71% -1,377.92% 52.65% 2,604.25% -584.61% 423.14% 100.00%
NP -18,771 -14,650 -17,593 -129,382 -8,999 -7,709 -10,206 50.06%
  QoQ % -28.13% 16.73% 86.40% -1,337.74% -16.73% 24.47% -
  Horiz. % 183.92% 143.54% 172.38% 1,267.71% 88.17% 75.53% 100.00%
NP to SH -14,928 -11,300 -14,529 -103,961 -4,467 -5,515 -9,440 35.70%
  QoQ % -32.11% 22.22% 86.02% -2,227.31% 19.00% 41.58% -
  Horiz. % 158.14% 119.70% 153.91% 1,101.28% 47.32% 58.42% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 100,170 95,758 100,248 221,830 91,580 77,421 90,545 6.96%
  QoQ % 4.61% -4.48% -54.81% 142.23% 18.29% -14.49% -
  Horiz. % 110.63% 105.76% 110.72% 244.99% 101.14% 85.51% 100.00%
Net Worth 755,437 775,854 553,209 816,688 939,192 959,609 666,688 8.68%
  QoQ % -2.63% 40.25% -32.26% -13.04% -2.13% 43.94% -
  Horiz. % 113.31% 116.37% 82.98% 122.50% 140.87% 143.94% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 755,437 775,854 553,209 816,688 939,192 959,609 666,688 8.68%
  QoQ % -2.63% 40.25% -32.26% -13.04% -2.13% 43.94% -
  Horiz. % 113.31% 116.37% 82.98% 122.50% 140.87% 143.94% 100.00%
NOSH 2,041,722 2,041,722 1,418,487 2,041,722 2,041,722 2,041,722 1,418,487 27.45%
  QoQ % 0.00% 43.94% -30.52% 0.00% 0.00% 43.94% -
  Horiz. % 143.94% 143.94% 100.00% 143.94% 143.94% 143.94% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -23.06 % -18.06 % -21.28 % -139.95 % -10.90 % -11.06 % -12.70 % 48.78%
  QoQ % -27.69% 15.13% 84.79% -1,183.94% 1.45% 12.91% -
  Horiz. % 181.57% 142.20% 167.56% 1,101.97% 85.83% 87.09% 100.00%
ROE -1.98 % -1.46 % -2.63 % -12.73 % -0.48 % -0.57 % -1.42 % 24.79%
  QoQ % -35.62% 44.49% 79.34% -2,552.08% 15.79% 59.86% -
  Horiz. % 139.44% 102.82% 185.21% 896.48% 33.80% 40.14% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 3.99 3.97 5.83 4.53 4.04 3.41 5.66 -20.77%
  QoQ % 0.50% -31.90% 28.70% 12.13% 18.48% -39.75% -
  Horiz. % 70.49% 70.14% 103.00% 80.04% 71.38% 60.25% 100.00%
EPS -0.73 -0.55 -0.71 -5.09 -0.22 -0.27 -0.46 36.02%
  QoQ % -32.73% 22.54% 86.05% -2,213.64% 18.52% 41.30% -
  Horiz. % 158.70% 119.57% 154.35% 1,106.52% 47.83% 58.70% 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 0.3700 0.3800 0.3900 0.4000 0.4600 0.4700 0.4700 -14.73%
  QoQ % -2.63% -2.56% -2.50% -13.04% -2.13% 0.00% -
  Horiz. % 78.72% 80.85% 82.98% 85.11% 97.87% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,041,722
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 3.99 3.97 4.05 4.53 4.04 3.41 3.93 1.01%
  QoQ % 0.50% -1.98% -10.60% 12.13% 18.48% -13.23% -
  Horiz. % 101.53% 101.02% 103.05% 115.27% 102.80% 86.77% 100.00%
EPS -0.73 -0.55 -0.71 -5.09 -0.22 -0.27 -0.46 36.02%
  QoQ % -32.73% 22.54% 86.05% -2,213.64% 18.52% 41.30% -
  Horiz. % 158.70% 119.57% 154.35% 1,106.52% 47.83% 58.70% 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 0.3700 0.3800 0.2710 0.4000 0.4600 0.4700 0.3265 8.69%
  QoQ % -2.63% 40.22% -32.25% -13.04% -2.13% 43.95% -
  Horiz. % 113.32% 116.39% 83.00% 122.51% 140.89% 143.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.2200 0.2850 0.3150 0.3850 0.4100 0.4550 0.5000 -
P/RPS 5.52 7.17 5.41 8.50 10.14 13.33 8.83 -26.87%
  QoQ % -23.01% 32.53% -36.35% -16.17% -23.93% 50.96% -
  Horiz. % 62.51% 81.20% 61.27% 96.26% 114.84% 150.96% 100.00%
P/EPS -30.09 -51.49 -30.75 -7.56 -187.40 -168.45 -75.13 -45.64%
  QoQ % 41.56% -67.45% -306.75% 95.97% -11.25% -124.21% -
  Horiz. % 40.05% 68.53% 40.93% 10.06% 249.43% 224.21% 100.00%
EY -3.32 -1.94 -3.25 -13.23 -0.53 -0.59 -1.33 83.91%
  QoQ % -71.13% 40.31% 75.43% -2,396.23% 10.17% 55.64% -
  Horiz. % 249.62% 145.86% 244.36% 994.74% 39.85% 44.36% 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 0.59 0.75 0.81 0.96 0.89 0.97 1.06 -32.31%
  QoQ % -21.33% -7.41% -15.62% 7.87% -8.25% -8.49% -
  Horiz. % 55.66% 70.75% 76.42% 90.57% 83.96% 91.51% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 27/08/18 25/05/18 28/02/18 23/11/17 30/08/17 26/05/17 -
Price 0.1650 0.2850 0.3050 0.3550 0.3950 0.4050 0.4900 -
P/RPS 4.14 7.17 5.23 7.84 9.77 11.86 8.65 -38.79%
  QoQ % -42.26% 37.09% -33.29% -19.75% -17.62% 37.11% -
  Horiz. % 47.86% 82.89% 60.46% 90.64% 112.95% 137.11% 100.00%
P/EPS -22.57 -51.49 -29.78 -6.97 -180.54 -149.94 -73.63 -54.51%
  QoQ % 56.17% -72.90% -327.26% 96.14% -20.41% -103.64% -
  Horiz. % 30.65% 69.93% 40.45% 9.47% 245.20% 203.64% 100.00%
EY -4.43 -1.94 -3.36 -14.34 -0.55 -0.67 -1.36 119.58%
  QoQ % -128.35% 42.26% 76.57% -2,507.27% 17.91% 50.74% -
  Horiz. % 325.74% 142.65% 247.06% 1,054.41% 40.44% 49.26% 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 0.45 0.75 0.78 0.89 0.86 0.86 1.04 -42.76%
  QoQ % -40.00% -3.85% -12.36% 3.49% 0.00% -17.31% -
  Horiz. % 43.27% 72.12% 75.00% 85.58% 82.69% 82.69% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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