[RSAWIT] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 6.42%
YoY- -54.63%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 617,996 558,303 487,627 457,580 406,426 386,188 360,851 43.19%
PBT 15,586 722 -31,115 -41,655 -49,243 -45,028 -45,708 -
Tax -8,350 -7,306 -10,111 -10,714 -9,108 -8,560 -971 320.28%
NP 7,236 -6,584 -41,226 -52,369 -58,351 -53,588 -46,679 -
-
NP to SH 7,336 -7,105 -37,372 -46,076 -49,236 -41,174 -32,075 -
-
Tax Rate 53.57% 1,011.91% - - - - - -
Total Cost 610,760 564,887 528,853 509,949 464,777 439,776 407,530 30.99%
-
Net Worth 367,510 367,510 387,927 387,927 387,927 367,510 428,761 -9.77%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 367,510 367,510 387,927 387,927 387,927 367,510 428,761 -9.77%
NOSH 2,041,722 2,041,722 2,041,722 2,041,722 2,041,722 2,041,722 1,418,487 27.50%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 1.17% -1.18% -8.45% -11.44% -14.36% -13.88% -12.94% -
ROE 2.00% -1.93% -9.63% -11.88% -12.69% -11.20% -7.48% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 30.27 27.34 23.88 22.41 19.91 18.91 17.67 43.21%
EPS 0.36 -0.35 -1.83 -2.26 -2.41 -2.02 -1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.19 0.19 0.19 0.18 0.21 -9.77%
Adjusted Per Share Value based on latest NOSH - 2,041,722
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 30.27 27.34 23.88 22.41 19.91 18.91 17.67 43.21%
EPS 0.36 -0.35 -1.83 -2.26 -2.41 -2.02 -1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.19 0.19 0.19 0.18 0.21 -9.77%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.24 0.205 0.215 0.225 0.25 0.28 0.25 -
P/RPS 0.79 0.75 0.90 1.00 1.26 1.48 1.41 -32.06%
P/EPS 66.80 -58.91 -11.75 -9.97 -10.37 -13.88 -15.91 -
EY 1.50 -1.70 -8.51 -10.03 -9.65 -7.20 -6.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.14 1.13 1.18 1.32 1.56 1.19 7.70%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 21/02/22 23/11/21 25/08/21 24/05/21 24/02/21 24/11/20 -
Price 0.22 0.27 0.23 0.23 0.255 0.265 0.28 -
P/RPS 0.73 0.99 0.96 1.03 1.28 1.40 1.58 -40.26%
P/EPS 61.23 -77.59 -12.57 -10.19 -10.57 -13.14 -17.82 -
EY 1.63 -1.29 -7.96 -9.81 -9.46 -7.61 -5.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.50 1.21 1.21 1.34 1.47 1.33 -5.59%

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