Highlights

[RSAWIT] YoY Quarter Result on 2015-03-31 [#1]

Stock [RSAWIT]: RIMBUNAN SAWIT BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -401.75%    YoY -     -662.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 82,655 80,339 43,151 34,031 59,150 59,660 72,165 2.29%
  YoY % 2.88% 86.18% 26.80% -42.47% -0.85% -17.33% -
  Horiz. % 114.54% 111.33% 59.79% 47.16% 81.96% 82.67% 100.00%
PBT -18,089 -11,148 -20,760 -17,870 3,913 -15,017 6,306 -
  YoY % -62.26% 46.30% -16.17% -556.68% 126.06% -338.14% -
  Horiz. % -286.85% -176.78% -329.21% -283.38% 62.05% -238.14% 100.00%
Tax 496 942 3,241 3,574 -1,339 852 -1,427 -
  YoY % -47.35% -70.93% -9.32% 366.92% -257.16% 159.71% -
  Horiz. % -34.76% -66.01% -227.12% -250.46% 93.83% -59.71% 100.00%
NP -17,593 -10,206 -17,519 -14,296 2,574 -14,165 4,879 -
  YoY % -72.38% 41.74% -22.54% -655.40% 118.17% -390.33% -
  Horiz. % -360.59% -209.18% -359.07% -293.01% 52.76% -290.33% 100.00%
NP to SH -14,529 -9,440 -14,974 -12,348 2,196 -11,177 4,759 -
  YoY % -53.91% 36.96% -21.27% -662.30% 119.65% -334.86% -
  Horiz. % -305.30% -198.36% -314.65% -259.47% 46.14% -234.86% 100.00%
Tax Rate - % - % - % - % 34.22 % - % 22.63 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 151.22% 0.00% 100.00%
Total Cost 100,248 90,545 60,670 48,327 56,576 73,825 67,286 6.87%
  YoY % 10.72% 49.24% 25.54% -14.58% -23.36% 9.72% -
  Horiz. % 148.99% 134.57% 90.17% 71.82% 84.08% 109.72% 100.00%
Net Worth 553,209 666,688 1,025,616 1,111,319 1,157,890 1,178,665 1,220,786 -12.35%
  YoY % -17.02% -35.00% -7.71% -4.02% -1.76% -3.45% -
  Horiz. % 45.32% 54.61% 84.01% 91.03% 94.85% 96.55% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 553,209 666,688 1,025,616 1,111,319 1,157,890 1,178,665 1,220,786 -12.35%
  YoY % -17.02% -35.00% -7.71% -4.02% -1.76% -3.45% -
  Horiz. % 45.32% 54.61% 84.01% 91.03% 94.85% 96.55% 100.00%
NOSH 1,418,487 1,418,487 2,051,232 2,057,999 1,996,363 2,032,181 2,069,130 -6.10%
  YoY % 0.00% -30.85% -0.33% 3.09% -1.76% -1.79% -
  Horiz. % 68.55% 68.55% 99.14% 99.46% 96.48% 98.21% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -21.28 % -12.70 % -40.60 % -42.01 % 4.35 % -23.74 % 6.76 % -
  YoY % -67.56% 68.72% 3.36% -1,065.75% 118.32% -451.18% -
  Horiz. % -314.79% -187.87% -600.59% -621.45% 64.35% -351.18% 100.00%
ROE -2.63 % -1.42 % -1.46 % -1.11 % 0.19 % -0.95 % 0.39 % -
  YoY % -85.21% 2.74% -31.53% -684.21% 120.00% -343.59% -
  Horiz. % -674.36% -364.10% -374.36% -284.62% 48.72% -243.59% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 5.83 5.66 2.10 1.65 2.96 2.94 3.49 8.92%
  YoY % 3.00% 169.52% 27.27% -44.26% 0.68% -15.76% -
  Horiz. % 167.05% 162.18% 60.17% 47.28% 84.81% 84.24% 100.00%
EPS -0.71 -0.46 -0.73 -0.60 0.11 -0.55 0.23 -
  YoY % -54.35% 36.99% -21.67% -645.45% 120.00% -339.13% -
  Horiz. % -308.70% -200.00% -317.39% -260.87% 47.83% -239.13% 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 0.3900 0.4700 0.5000 0.5400 0.5800 0.5800 0.5900 -6.66%
  YoY % -17.02% -6.00% -7.41% -6.90% 0.00% -1.69% -
  Horiz. % 66.10% 79.66% 84.75% 91.53% 98.31% 98.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,041,722
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.05 3.93 2.11 1.67 2.90 2.92 3.53 2.32%
  YoY % 3.05% 86.26% 26.35% -42.41% -0.68% -17.28% -
  Horiz. % 114.73% 111.33% 59.77% 47.31% 82.15% 82.72% 100.00%
EPS -0.71 -0.46 -0.73 -0.60 0.11 -0.55 0.23 -
  YoY % -54.35% 36.99% -21.67% -645.45% 120.00% -339.13% -
  Horiz. % -308.70% -200.00% -317.39% -260.87% 47.83% -239.13% 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 0.2710 0.3265 0.5023 0.5443 0.5671 0.5773 0.5979 -12.35%
  YoY % -17.00% -35.00% -7.72% -4.02% -1.77% -3.45% -
  Horiz. % 45.33% 54.61% 84.01% 91.04% 94.85% 96.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.3150 0.5000 0.5850 0.5600 0.8200 0.7850 1.0200 -
P/RPS 5.41 8.83 27.81 33.87 27.68 26.74 29.25 -24.51%
  YoY % -38.73% -68.25% -17.89% 22.36% 3.52% -8.58% -
  Horiz. % 18.50% 30.19% 95.08% 115.79% 94.63% 91.42% 100.00%
P/EPS -30.75 -75.13 -80.14 -93.33 745.45 -142.73 443.48 -
  YoY % 59.07% 6.25% 14.13% -112.52% 622.28% -132.18% -
  Horiz. % -6.93% -16.94% -18.07% -21.04% 168.09% -32.18% 100.00%
EY -3.25 -1.33 -1.25 -1.07 0.13 -0.70 0.23 -
  YoY % -144.36% -6.40% -16.82% -923.08% 118.57% -404.35% -
  Horiz. % -1,413.04% -578.26% -543.48% -465.22% 56.52% -304.35% 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 0.81 1.06 1.17 1.04 1.41 1.35 1.73 -11.88%
  YoY % -23.58% -9.40% 12.50% -26.24% 4.44% -21.97% -
  Horiz. % 46.82% 61.27% 67.63% 60.12% 81.50% 78.03% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 26/05/17 30/05/16 28/05/15 26/05/14 29/05/13 29/05/12 -
Price 0.3050 0.4900 0.5100 0.5550 0.7950 0.8950 1.0400 -
P/RPS 5.23 8.65 24.24 33.56 26.83 30.49 29.82 -25.17%
  YoY % -39.54% -64.32% -27.77% 25.08% -12.00% 2.25% -
  Horiz. % 17.54% 29.01% 81.29% 112.54% 89.97% 102.25% 100.00%
P/EPS -29.78 -73.63 -69.86 -92.50 722.73 -162.73 452.17 -
  YoY % 59.55% -5.40% 24.48% -112.80% 544.13% -135.99% -
  Horiz. % -6.59% -16.28% -15.45% -20.46% 159.84% -35.99% 100.00%
EY -3.36 -1.36 -1.43 -1.08 0.14 -0.61 0.22 -
  YoY % -147.06% 4.90% -32.41% -871.43% 122.95% -377.27% -
  Horiz. % -1,527.27% -618.18% -650.00% -490.91% 63.64% -277.27% 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 0.78 1.04 1.02 1.03 1.37 1.54 1.76 -12.68%
  YoY % -25.00% 1.96% -0.97% -24.82% -11.04% -12.50% -
  Horiz. % 44.32% 59.09% 57.95% 58.52% 77.84% 87.50% 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