Highlights

[RSAWIT] QoQ Quarter Result on 2014-03-31 [#1]

Stock [RSAWIT]: RIMBUNAN SAWIT BHD
Announcement Date 26-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -85.99%    YoY -     119.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 53,678 61,981 64,665 59,150 78,519 82,051 62,004 -9.14%
  QoQ % -13.40% -4.15% 9.32% -24.67% -4.30% 32.33% -
  Horiz. % 86.57% 99.96% 104.29% 95.40% 126.64% 132.33% 100.00%
PBT -5,233 964 5,326 3,913 20,621 11,723 -18,991 -57.56%
  QoQ % -642.84% -81.90% 36.11% -81.02% 75.90% 161.73% -
  Horiz. % 27.56% -5.08% -28.04% -20.60% -108.58% -61.73% 100.00%
Tax 1,455 -334 -1,474 -1,339 -6,161 1,056 3,593 -45.17%
  QoQ % 535.63% 77.34% -10.08% 78.27% -683.43% -70.61% -
  Horiz. % 40.50% -9.30% -41.02% -37.27% -171.47% 29.39% 100.00%
NP -3,778 630 3,852 2,574 14,460 12,779 -15,398 -60.71%
  QoQ % -699.68% -83.64% 49.65% -82.20% 13.15% 182.99% -
  Horiz. % 24.54% -4.09% -25.02% -16.72% -93.91% -82.99% 100.00%
NP to SH -2,461 746 4,795 2,196 15,680 11,104 -13,305 -67.44%
  QoQ % -429.89% -84.44% 118.35% -85.99% 41.21% 183.46% -
  Horiz. % 18.50% -5.61% -36.04% -16.51% -117.85% -83.46% 100.00%
Tax Rate - % 34.65 % 27.68 % 34.22 % 29.88 % -9.01 % - % -
  QoQ % 0.00% 25.18% -19.11% 14.52% 431.63% 0.00% -
  Horiz. % 0.00% -384.57% -307.21% -379.80% -331.63% 100.00% -
Total Cost 57,456 61,351 60,813 56,576 64,059 69,272 77,402 -17.97%
  QoQ % -6.35% 0.88% 7.49% -11.68% -7.53% -10.50% -
  Horiz. % 74.23% 79.26% 78.57% 73.09% 82.76% 89.50% 100.00%
Net Worth 1,189,483 1,081,699 1,209,173 1,157,890 1,181,090 1,172,088 1,166,746 1.29%
  QoQ % 9.96% -10.54% 4.43% -1.96% 0.77% 0.46% -
  Horiz. % 101.95% 92.71% 103.64% 99.24% 101.23% 100.46% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,189,483 1,081,699 1,209,173 1,157,890 1,181,090 1,172,088 1,166,746 1.29%
  QoQ % 9.96% -10.54% 4.43% -1.96% 0.77% 0.46% -
  Horiz. % 101.95% 92.71% 103.64% 99.24% 101.23% 100.46% 100.00%
NOSH 2,050,833 1,865,000 2,084,782 1,996,363 2,036,363 2,056,296 2,046,923 0.13%
  QoQ % 9.96% -10.54% 4.43% -1.96% -0.97% 0.46% -
  Horiz. % 100.19% 91.11% 101.85% 97.53% 99.48% 100.46% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -7.04 % 1.02 % 5.96 % 4.35 % 18.42 % 15.57 % -24.83 % -56.74%
  QoQ % -790.20% -82.89% 37.01% -76.38% 18.30% 162.71% -
  Horiz. % 28.35% -4.11% -24.00% -17.52% -74.18% -62.71% 100.00%
ROE -0.21 % 0.07 % 0.40 % 0.19 % 1.33 % 0.95 % -1.14 % -67.53%
  QoQ % -400.00% -82.50% 110.53% -85.71% 40.00% 183.33% -
  Horiz. % 18.42% -6.14% -35.09% -16.67% -116.67% -83.33% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.62 3.32 3.10 2.96 3.86 3.99 3.03 -9.21%
  QoQ % -21.08% 7.10% 4.73% -23.32% -3.26% 31.68% -
  Horiz. % 86.47% 109.57% 102.31% 97.69% 127.39% 131.68% 100.00%
EPS -0.12 0.04 0.23 0.11 0.77 0.54 -0.65 -67.48%
  QoQ % -400.00% -82.61% 109.09% -85.71% 42.59% 183.08% -
  Horiz. % 18.46% -6.15% -35.38% -16.92% -118.46% -83.08% 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 0.5800 0.5800 0.5800 0.5800 0.5800 0.5700 0.5700 1.16%
  QoQ % 0.00% 0.00% 0.00% 0.00% 1.75% 0.00% -
  Horiz. % 101.75% 101.75% 101.75% 101.75% 101.75% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,041,722
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.63 3.04 3.17 2.90 3.85 4.02 3.04 -9.18%
  QoQ % -13.49% -4.10% 9.31% -24.68% -4.23% 32.24% -
  Horiz. % 86.51% 100.00% 104.28% 95.39% 126.64% 132.24% 100.00%
EPS -0.12 0.04 0.23 0.11 0.77 0.54 -0.65 -67.48%
  QoQ % -400.00% -82.61% 109.09% -85.71% 42.59% 183.08% -
  Horiz. % 18.46% -6.15% -35.38% -16.92% -118.46% -83.08% 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 0.5826 0.5298 0.5922 0.5671 0.5785 0.5741 0.5715 1.29%
  QoQ % 9.97% -10.54% 4.43% -1.97% 0.77% 0.45% -
  Horiz. % 101.94% 92.70% 103.62% 99.23% 101.22% 100.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.5450 0.6950 0.7800 0.8200 0.7850 0.7900 0.8100 -
P/RPS 20.82 20.91 25.15 27.68 20.36 19.80 26.74 -15.33%
  QoQ % -0.43% -16.86% -9.14% 35.95% 2.83% -25.95% -
  Horiz. % 77.86% 78.20% 94.05% 103.52% 76.14% 74.05% 100.00%
P/EPS -454.17 1,737.50 339.13 745.45 101.95 146.30 -124.62 136.26%
  QoQ % -126.14% 412.34% -54.51% 631.19% -30.31% 217.40% -
  Horiz. % 364.44% -1,394.24% -272.13% -598.18% -81.81% -117.40% 100.00%
EY -0.22 0.06 0.29 0.13 0.98 0.68 -0.80 -57.61%
  QoQ % -466.67% -79.31% 123.08% -86.73% 44.12% 185.00% -
  Horiz. % 27.50% -7.50% -36.25% -16.25% -122.50% -85.00% 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 0.94 1.20 1.34 1.41 1.35 1.39 1.42 -23.99%
  QoQ % -21.67% -10.45% -4.96% 4.44% -2.88% -2.11% -
  Horiz. % 66.20% 84.51% 94.37% 99.30% 95.07% 97.89% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 20/11/14 22/08/14 26/05/14 27/02/14 20/11/13 29/08/13 -
Price 0.5850 0.6450 0.7150 0.7950 0.8150 0.8300 0.7750 -
P/RPS 22.35 19.41 23.05 26.83 21.14 20.80 25.58 -8.58%
  QoQ % 15.15% -15.79% -14.09% 26.92% 1.63% -18.69% -
  Horiz. % 87.37% 75.88% 90.11% 104.89% 82.64% 81.31% 100.00%
P/EPS -487.50 1,612.50 310.87 722.73 105.84 153.70 -119.23 155.04%
  QoQ % -130.23% 418.71% -56.99% 582.85% -31.14% 228.91% -
  Horiz. % 408.87% -1,352.43% -260.73% -606.16% -88.77% -128.91% 100.00%
EY -0.21 0.06 0.32 0.14 0.94 0.65 -0.84 -60.21%
  QoQ % -450.00% -81.25% 128.57% -85.11% 44.62% 177.38% -
  Horiz. % 25.00% -7.14% -38.10% -16.67% -111.90% -77.38% 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 1.01 1.11 1.23 1.37 1.41 1.46 1.36 -17.95%
  QoQ % -9.01% -9.76% -10.22% -2.84% -3.42% 7.35% -
  Horiz. % 74.26% 81.62% 90.44% 100.74% 103.68% 107.35% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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