[RSAWIT] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 318.16%
YoY- 136.67%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 675,946 695,696 744,684 641,160 558,303 500,496 468,332 27.62%
PBT 5,739 13,058 41,108 24,136 722 5,094 -11,022 -
Tax -11,368 -12,160 -13,590 -9,216 -7,306 -8,550 -7,484 32.03%
NP -5,629 898 27,518 14,920 -6,584 -3,456 -18,506 -54.67%
-
NP to SH -356 3,814 27,042 15,500 -7,105 -5,232 -21,206 -93.39%
-
Tax Rate 198.08% 93.12% 33.06% 38.18% 1,011.91% 167.84% - -
Total Cost 681,575 694,797 717,166 626,240 564,887 503,952 486,838 25.07%
-
Net Worth 347,092 367,510 367,510 367,510 367,510 387,927 387,927 -7.12%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 347,092 367,510 367,510 367,510 367,510 387,927 387,927 -7.12%
NOSH 2,041,722 2,041,722 2,041,722 2,041,722 2,041,722 2,041,722 2,041,722 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -0.83% 0.13% 3.70% 2.33% -1.18% -0.69% -3.95% -
ROE -0.10% 1.04% 7.36% 4.22% -1.93% -1.35% -5.47% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 33.11 34.07 36.47 31.40 27.34 24.51 22.94 27.63%
EPS -0.02 0.19 1.32 0.76 -0.35 -0.25 -1.04 -92.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.18 0.18 0.18 0.18 0.19 0.19 -7.12%
Adjusted Per Share Value based on latest NOSH - 2,041,722
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 33.11 34.07 36.47 31.40 27.34 24.51 22.94 27.63%
EPS -0.02 0.19 1.32 0.76 -0.35 -0.25 -1.04 -92.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.18 0.18 0.18 0.18 0.19 0.19 -7.12%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.165 0.13 0.17 0.24 0.205 0.215 0.225 -
P/RPS 0.50 0.38 0.47 0.76 0.75 0.88 0.98 -36.07%
P/EPS -946.30 69.58 12.84 31.61 -58.91 -83.90 -21.66 1131.94%
EY -0.11 1.44 7.79 3.16 -1.70 -1.19 -4.62 -91.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.72 0.94 1.33 1.14 1.13 1.18 -12.21%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 29/11/22 29/08/22 30/05/22 21/02/22 23/11/21 25/08/21 -
Price 0.17 0.17 0.155 0.22 0.27 0.23 0.23 -
P/RPS 0.51 0.50 0.42 0.70 0.99 0.94 1.00 -36.08%
P/EPS -974.98 90.99 11.70 28.98 -77.59 -89.75 -22.14 1138.46%
EY -0.10 1.10 8.54 3.45 -1.29 -1.11 -4.52 -92.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.94 0.86 1.22 1.50 1.21 1.21 -11.90%

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