[RSAWIT] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 112.31%
YoY- -89.56%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 247,728 247,630 236,600 282,234 271,620 243,328 238,640 2.52%
PBT 13,604 18,478 15,652 -2,893 -29,713 -68,016 -60,068 -
Tax -4,196 -5,626 -5,356 1,001 7,334 8,890 3,408 -
NP 9,408 12,852 10,296 -1,892 -22,378 -59,126 -56,660 -
-
NP to SH 10,316 13,982 8,784 2,196 -17,838 -48,964 -44,708 -
-
Tax Rate 30.84% 30.45% 34.22% - - - - -
Total Cost 238,320 234,778 226,304 284,126 293,998 302,454 295,300 -13.30%
-
Net Worth 1,180,910 1,192,582 1,157,890 1,213,254 1,155,458 1,162,894 1,178,665 0.12%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,180,910 1,192,582 1,157,890 1,213,254 1,155,458 1,162,894 1,178,665 0.12%
NOSH 2,036,052 2,056,176 1,996,363 2,091,818 2,027,121 2,040,166 2,032,181 0.12%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.80% 5.19% 4.35% -0.67% -8.24% -24.30% -23.74% -
ROE 0.87% 1.17% 0.76% 0.18% -1.54% -4.21% -3.79% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 12.17 12.04 11.85 13.49 13.40 11.93 11.74 2.42%
EPS 0.51 0.68 0.44 0.11 -0.88 -2.40 -2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.58 0.58 0.58 0.57 0.57 0.58 0.00%
Adjusted Per Share Value based on latest NOSH - 2,036,363
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 12.13 12.13 11.59 13.82 13.30 11.92 11.69 2.49%
EPS 0.51 0.68 0.43 0.11 -0.87 -2.40 -2.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5784 0.5841 0.5671 0.5942 0.5659 0.5696 0.5773 0.12%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.695 0.78 0.82 0.785 0.79 0.81 0.785 -
P/RPS 5.71 6.48 6.92 5.82 5.90 6.79 6.68 -9.92%
P/EPS 137.17 114.71 186.36 747.76 -89.77 -33.75 -35.68 -
EY 0.73 0.87 0.54 0.13 -1.11 -2.96 -2.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.34 1.41 1.35 1.39 1.42 1.35 -7.54%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 22/08/14 26/05/14 27/02/14 20/11/13 29/08/13 29/05/13 -
Price 0.645 0.715 0.795 0.815 0.83 0.775 0.895 -
P/RPS 5.30 5.94 6.71 6.04 6.19 6.50 7.62 -21.48%
P/EPS 127.30 105.15 180.68 776.34 -94.32 -32.29 -40.68 -
EY 0.79 0.95 0.55 0.13 -1.06 -3.10 -2.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.23 1.37 1.41 1.46 1.36 1.54 -19.59%

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