Highlights

[RSAWIT] YoY Quarter Result on 2020-12-31 [#4]

Stock [RSAWIT]: RIMBUNAN SAWIT BHD
Announcement Date 24-Feb-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Dec-2020  [#4]
Profit Trend QoQ -     -1,551.75%    YoY -     -37.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 112,255 86,918 90,704 92,448 81,341 54,465 53,678 13.07%
  YoY % 29.15% -4.17% -1.89% 13.65% 49.35% 1.47% -
  Horiz. % 209.13% 161.92% 168.98% 172.23% 151.54% 101.47% 100.00%
PBT -34,936 -35,616 -115,996 -153,914 -32,013 -31,594 -5,233 37.18%
  YoY % 1.91% 69.30% 24.64% -380.79% -1.33% -503.75% -
  Horiz. % 667.61% 680.60% 2,216.63% 2,941.22% 611.75% 603.75% 100.00%
Tax -3,698 3,891 5,600 24,532 -11,152 1,196 1,455 -
  YoY % -195.04% -30.52% -77.17% 319.98% -1,032.44% -17.80% -
  Horiz. % -254.16% 267.42% 384.88% 1,686.05% -766.46% 82.20% 100.00%
NP -38,634 -31,725 -110,396 -129,382 -43,165 -30,398 -3,778 47.28%
  YoY % -21.78% 71.26% 14.67% -199.74% -42.00% -704.61% -
  Horiz. % 1,022.60% 839.73% 2,922.08% 3,424.62% 1,142.54% 804.61% 100.00%
NP to SH -33,448 -24,349 -103,144 -103,961 -41,072 -27,952 -2,461 54.42%
  YoY % -37.37% 76.39% 0.79% -153.12% -46.94% -1,035.80% -
  Horiz. % 1,359.12% 989.39% 4,191.14% 4,224.34% 1,668.92% 1,135.80% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 150,889 118,643 201,100 221,830 124,506 84,863 57,456 17.44%
  YoY % 27.18% -41.00% -9.34% 78.17% 46.71% 47.70% -
  Horiz. % 262.62% 206.49% 350.01% 386.09% 216.70% 147.70% 100.00%
Net Worth 367,510 551,264 612,516 816,688 980,026 1,060,951 1,189,483 -17.76%
  YoY % -33.33% -10.00% -25.00% -16.67% -7.63% -10.81% -
  Horiz. % 30.90% 46.34% 51.49% 68.66% 82.39% 89.19% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 367,510 551,264 612,516 816,688 980,026 1,060,951 1,189,483 -17.76%
  YoY % -33.33% -10.00% -25.00% -16.67% -7.63% -10.81% -
  Horiz. % 30.90% 46.34% 51.49% 68.66% 82.39% 89.19% 100.00%
NOSH 2,041,722 2,041,722 2,041,722 2,041,722 2,041,722 2,040,291 2,050,833 -0.07%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.07% -0.51% -
  Horiz. % 99.56% 99.56% 99.56% 99.56% 99.56% 99.49% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -34.42 % -36.50 % -121.71 % -139.95 % -53.07 % -55.81 % -7.04 % 30.25%
  YoY % 5.70% 70.01% 13.03% -163.71% 4.91% -692.76% -
  Horiz. % 488.92% 518.47% 1,728.84% 1,987.93% 753.84% 792.76% 100.00%
ROE -9.10 % -4.42 % -16.84 % -12.73 % -4.19 % -2.63 % -0.21 % 87.31%
  YoY % -105.88% 73.75% -32.29% -203.82% -59.32% -1,152.38% -
  Horiz. % 4,333.33% 2,104.76% 8,019.05% 6,061.90% 1,995.24% 1,252.38% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 5.50 4.26 4.44 4.53 3.98 2.67 2.62 13.14%
  YoY % 29.11% -4.05% -1.99% 13.82% 49.06% 1.91% -
  Horiz. % 209.92% 162.60% 169.47% 172.90% 151.91% 101.91% 100.00%
EPS -1.89 -1.19 -5.05 -5.09 -2.01 -1.37 -0.12 58.26%
  YoY % -58.82% 76.44% 0.79% -153.23% -46.72% -1,041.67% -
  Horiz. % 1,575.00% 991.67% 4,208.33% 4,241.67% 1,675.00% 1,141.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1800 0.2700 0.3000 0.4000 0.4800 0.5200 0.5800 -17.70%
  YoY % -33.33% -10.00% -25.00% -16.67% -7.69% -10.34% -
  Horiz. % 31.03% 46.55% 51.72% 68.97% 82.76% 89.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,041,722
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 5.50 4.26 4.44 4.53 3.98 2.67 2.63 13.07%
  YoY % 29.11% -4.05% -1.99% 13.82% 49.06% 1.52% -
  Horiz. % 209.13% 161.98% 168.82% 172.24% 151.33% 101.52% 100.00%
EPS -1.89 -1.19 -5.05 -5.09 -2.01 -1.37 -0.12 58.26%
  YoY % -58.82% 76.44% 0.79% -153.23% -46.72% -1,041.67% -
  Horiz. % 1,575.00% 991.67% 4,208.33% 4,241.67% 1,675.00% 1,141.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1800 0.2700 0.3000 0.4000 0.4800 0.5196 0.5826 -17.76%
  YoY % -33.33% -10.00% -25.00% -16.67% -7.62% -10.81% -
  Horiz. % 30.90% 46.34% 51.49% 68.66% 82.39% 89.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.2800 0.4300 0.1550 0.3850 0.5050 0.5200 0.5450 -
P/RPS 5.09 10.10 3.49 8.50 12.68 19.48 20.82 -20.91%
  YoY % -49.60% 189.40% -58.94% -32.97% -34.91% -6.44% -
  Horiz. % 24.45% 48.51% 16.76% 40.83% 60.90% 93.56% 100.00%
P/EPS -17.09 -36.06 -3.07 -7.56 -25.10 -37.96 -454.17 -42.08%
  YoY % 52.61% -1,074.59% 59.39% 69.88% 33.88% 91.64% -
  Horiz. % 3.76% 7.94% 0.68% 1.66% 5.53% 8.36% 100.00%
EY -5.85 -2.77 -32.59 -13.23 -3.98 -2.63 -0.22 72.68%
  YoY % -111.19% 91.50% -146.33% -232.41% -51.33% -1,095.45% -
  Horiz. % 2,659.09% 1,259.09% 14,813.64% 6,013.64% 1,809.09% 1,195.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.56 1.59 0.52 0.96 1.05 1.00 0.94 8.80%
  YoY % -1.89% 205.77% -45.83% -8.57% 5.00% 6.38% -
  Horiz. % 165.96% 169.15% 55.32% 102.13% 111.70% 106.38% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date - 24/02/20 27/02/19 28/02/18 28/02/17 26/02/16 26/02/15 -
Price 0.2650 0.2700 0.2000 0.3550 0.5150 0.5350 0.5850 -
P/RPS 4.82 6.34 4.50 7.84 12.93 20.04 22.35 -22.54%
  YoY % -23.97% 40.89% -42.60% -39.37% -35.48% -10.34% -
  Horiz. % 21.57% 28.37% 20.13% 35.08% 57.85% 89.66% 100.00%
P/EPS -16.18 -22.64 -3.96 -6.97 -25.60 -39.05 -487.50 -43.28%
  YoY % 28.53% -471.72% 43.19% 72.77% 34.44% 91.99% -
  Horiz. % 3.32% 4.64% 0.81% 1.43% 5.25% 8.01% 100.00%
EY -6.18 -4.42 -25.26 -14.34 -3.91 -2.56 -0.21 75.62%
  YoY % -39.82% 82.50% -76.15% -266.75% -52.73% -1,119.05% -
  Horiz. % 2,942.86% 2,104.76% 12,028.57% 6,828.57% 1,861.90% 1,219.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.47 1.00 0.67 0.89 1.07 1.03 1.01 6.45%
  YoY % 47.00% 49.25% -24.72% -16.82% 3.88% 1.98% -
  Horiz. % 145.54% 99.01% 66.34% 88.12% 105.94% 101.98% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from 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