[RSAWIT] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -26.22%
YoY- 157.83%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 154,764 136,124 239,684 247,728 247,630 236,600 282,234 -33.07%
PBT -66,672 -71,480 6,942 13,604 18,478 15,652 -2,893 714.50%
Tax 15,282 14,296 -4,189 -4,196 -5,626 -5,356 1,001 518.48%
NP -51,390 -57,184 2,753 9,408 12,852 10,296 -1,892 809.07%
-
NP to SH -44,602 -49,392 4,770 10,316 13,982 8,784 2,196 -
-
Tax Rate - - 60.34% 30.84% 30.45% 34.22% - -
Total Cost 206,154 193,308 236,931 238,320 234,778 226,304 284,126 -19.30%
-
Net Worth 1,104,820 1,111,319 1,176,730 1,180,910 1,192,582 1,157,890 1,213,254 -6.06%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,104,820 1,111,319 1,176,730 1,180,910 1,192,582 1,157,890 1,213,254 -6.06%
NOSH 2,045,963 2,057,999 2,028,846 2,036,052 2,056,176 1,996,363 2,091,818 -1.47%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -33.21% -42.01% 1.15% 3.80% 5.19% 4.35% -0.67% -
ROE -4.04% -4.44% 0.41% 0.87% 1.17% 0.76% 0.18% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.56 6.61 11.81 12.17 12.04 11.85 13.49 -32.09%
EPS -2.18 -2.40 0.23 0.51 0.68 0.44 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.58 0.58 0.58 0.58 0.58 -4.66%
Adjusted Per Share Value based on latest NOSH - 1,865,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.58 6.67 11.74 12.13 12.13 11.59 13.82 -33.06%
EPS -2.18 -2.42 0.23 0.51 0.68 0.43 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5411 0.5443 0.5763 0.5784 0.5841 0.5671 0.5942 -6.06%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.51 0.56 0.545 0.695 0.78 0.82 0.785 -
P/RPS 6.74 8.47 4.61 5.71 6.48 6.92 5.82 10.30%
P/EPS -23.39 -23.33 231.81 137.17 114.71 186.36 747.76 -
EY -4.27 -4.29 0.43 0.73 0.87 0.54 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.04 0.94 1.20 1.34 1.41 1.35 -21.49%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 28/05/15 26/02/15 20/11/14 22/08/14 26/05/14 27/02/14 -
Price 0.50 0.555 0.585 0.645 0.715 0.795 0.815 -
P/RPS 6.61 8.39 4.95 5.30 5.94 6.71 6.04 6.21%
P/EPS -22.94 -23.12 248.82 127.30 105.15 180.68 776.34 -
EY -4.36 -4.32 0.40 0.79 0.95 0.55 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.03 1.01 1.11 1.23 1.37 1.41 -24.28%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment