Highlights

[RSAWIT] QoQ Quarter Result on 2019-12-31 [#4]

Stock [RSAWIT]: RIMBUNAN SAWIT BHD
Announcement Date 24-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     -9,762.30%    YoY -     76.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 111,159 82,415 80,359 86,918 80,545 55,972 61,722 47.87%
  QoQ % 34.88% 2.56% -7.55% 7.91% 43.90% -9.32% -
  Horiz. % 180.10% 133.53% 130.20% 140.82% 130.50% 90.68% 100.00%
PBT -1,208 -4,269 -4,615 -35,616 -4,463 -19,762 -15,981 -82.04%
  QoQ % 71.70% 7.50% 87.04% -698.03% 77.42% -23.66% -
  Horiz. % 7.56% 26.71% 28.88% 222.86% 27.93% 123.66% 100.00%
Tax -3,274 -876 -712 3,891 2,059 112 79 -
  QoQ % -273.74% -23.03% -118.30% 88.98% 1,738.39% 41.77% -
  Horiz. % -4,144.30% -1,108.86% -901.27% 4,925.32% 2,606.33% 141.77% 100.00%
NP -4,482 -5,145 -5,327 -31,725 -2,404 -19,650 -15,902 -56.91%
  QoQ % 12.89% 3.42% 83.21% -1,219.68% 87.77% -23.57% -
  Horiz. % 28.19% 32.35% 33.50% 199.50% 15.12% 123.57% 100.00%
NP to SH -2,025 -3,197 -2,504 -24,349 252 -15,889 -12,168 -69.65%
  QoQ % 36.66% -27.68% 89.72% -9,762.30% 101.59% -30.58% -
  Horiz. % 16.64% 26.27% 20.58% 200.11% -2.07% 130.58% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 115,641 87,560 85,686 118,643 82,949 75,622 77,624 30.35%
  QoQ % 32.07% 2.19% -27.78% 43.03% 9.69% -2.58% -
  Horiz. % 148.98% 112.80% 110.39% 152.84% 106.86% 97.42% 100.00%
Net Worth 428,761 612,516 612,516 551,264 592,099 592,099 612,516 -21.11%
  QoQ % -30.00% 0.00% 11.11% -6.90% 0.00% -3.33% -
  Horiz. % 70.00% 100.00% 100.00% 90.00% 96.67% 96.67% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 428,761 612,516 612,516 551,264 592,099 592,099 612,516 -21.11%
  QoQ % -30.00% 0.00% 11.11% -6.90% 0.00% -3.33% -
  Horiz. % 70.00% 100.00% 100.00% 90.00% 96.67% 96.67% 100.00%
NOSH 2,041,722 2,041,722 2,041,722 2,041,722 2,041,722 2,041,722 2,041,722 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -4.03 % -6.24 % -6.63 % -36.50 % -2.98 % -35.11 % -25.76 % -70.87%
  QoQ % 35.42% 5.88% 81.84% -1,124.83% 91.51% -36.30% -
  Horiz. % 15.64% 24.22% 25.74% 141.69% 11.57% 136.30% 100.00%
ROE -0.47 % -0.52 % -0.41 % -4.42 % 0.04 % -2.68 % -1.99 % -61.69%
  QoQ % 9.62% -26.83% 90.72% -11,150.00% 101.49% -34.67% -
  Horiz. % 23.62% 26.13% 20.60% 222.11% -2.01% 134.67% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 5.44 4.04 3.94 4.26 3.94 2.74 3.02 47.89%
  QoQ % 34.65% 2.54% -7.51% 8.12% 43.80% -9.27% -
  Horiz. % 180.13% 133.77% 130.46% 141.06% 130.46% 90.73% 100.00%
EPS -0.10 -0.16 -0.12 -1.19 0.01 -0.78 -0.60 -69.62%
  QoQ % 37.50% -33.33% 89.92% -12,000.00% 101.28% -30.00% -
  Horiz. % 16.67% 26.67% 20.00% 198.33% -1.67% 130.00% 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 0.2100 0.3000 0.3000 0.2700 0.2900 0.2900 0.3000 -21.11%
  QoQ % -30.00% 0.00% 11.11% -6.90% 0.00% -3.33% -
  Horiz. % 70.00% 100.00% 100.00% 90.00% 96.67% 96.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,041,722
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 5.44 4.04 3.94 4.26 3.94 2.74 3.02 47.89%
  QoQ % 34.65% 2.54% -7.51% 8.12% 43.80% -9.27% -
  Horiz. % 180.13% 133.77% 130.46% 141.06% 130.46% 90.73% 100.00%
EPS -0.10 -0.16 -0.12 -1.19 0.01 -0.78 -0.60 -69.62%
  QoQ % 37.50% -33.33% 89.92% -12,000.00% 101.28% -30.00% -
  Horiz. % 16.67% 26.67% 20.00% 198.33% -1.67% 130.00% 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 0.2100 0.3000 0.3000 0.2700 0.2900 0.2900 0.3000 -21.11%
  QoQ % -30.00% 0.00% 11.11% -6.90% 0.00% -3.33% -
  Horiz. % 70.00% 100.00% 100.00% 90.00% 96.67% 96.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.2500 0.2750 0.1750 0.4300 0.1250 0.1900 0.1900 -
P/RPS 4.59 6.81 4.45 10.10 3.17 6.93 6.29 -18.90%
  QoQ % -32.60% 53.03% -55.94% 218.61% -54.26% 10.17% -
  Horiz. % 72.97% 108.27% 70.75% 160.57% 50.40% 110.17% 100.00%
P/EPS -252.06 -175.63 -142.69 -36.06 1,012.76 -24.41 -31.88 295.39%
  QoQ % -43.52% -23.09% -295.70% -103.56% 4,248.96% 23.43% -
  Horiz. % 790.65% 550.91% 447.58% 113.11% -3,176.79% 76.57% 100.00%
EY -0.40 -0.57 -0.70 -2.77 0.10 -4.10 -3.14 -74.59%
  QoQ % 29.82% 18.57% 74.73% -2,870.00% 102.44% -30.57% -
  Horiz. % 12.74% 18.15% 22.29% 88.22% -3.18% 130.57% 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 1.19 0.92 0.58 1.59 0.43 0.66 0.63 52.63%
  QoQ % 29.35% 58.62% -63.52% 269.77% -34.85% 4.76% -
  Horiz. % 188.89% 146.03% 92.06% 252.38% 68.25% 104.76% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 25/08/20 28/05/20 24/02/20 26/11/19 27/08/19 29/05/19 -
Price 0.2800 0.2850 0.2800 0.2700 0.1900 0.1550 0.1900 -
P/RPS 5.14 7.06 7.11 6.34 4.82 5.65 6.29 -12.56%
  QoQ % -27.20% -0.70% 12.15% 31.54% -14.69% -10.17% -
  Horiz. % 81.72% 112.24% 113.04% 100.79% 76.63% 89.83% 100.00%
P/EPS -282.31 -182.01 -228.31 -22.64 1,539.39 -19.92 -31.88 326.33%
  QoQ % -55.11% 20.28% -908.44% -101.47% 7,827.86% 37.52% -
  Horiz. % 885.54% 570.92% 716.15% 71.02% -4,828.70% 62.48% 100.00%
EY -0.35 -0.55 -0.44 -4.42 0.06 -5.02 -3.14 -76.75%
  QoQ % 36.36% -25.00% 90.05% -7,466.67% 101.20% -59.87% -
  Horiz. % 11.15% 17.52% 14.01% 140.76% -1.91% 159.87% 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 1.33 0.95 0.93 1.00 0.66 0.53 0.63 64.34%
  QoQ % 40.00% 2.15% -7.00% 51.52% 24.53% -15.87% -
  Horiz. % 211.11% 150.79% 147.62% 158.73% 104.76% 84.13% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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