[RSAWIT] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 12.75%
YoY- -64.19%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 305,762 287,761 250,573 223,697 201,512 193,152 184,032 40.32%
PBT -46,651 -53,830 -63,442 -63,023 -73,017 -75,737 -72,847 -25.72%
Tax -8,197 -7,879 -5,580 6,768 8,948 10,182 10,515 -
NP -54,848 -61,709 -69,022 -56,255 -64,069 -65,555 -62,332 -8.18%
-
NP to SH -49,589 -56,245 -61,779 -48,659 -55,772 -57,752 -55,126 -6.81%
-
Tax Rate - - - - - - - -
Total Cost 360,610 349,470 319,595 279,952 265,581 258,707 246,364 28.94%
-
Net Worth 959,609 666,688 980,026 1,020,861 1,022,179 1,025,616 1,060,951 -6.47%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 959,609 666,688 980,026 1,020,861 1,022,179 1,025,616 1,060,951 -6.47%
NOSH 1,418,487 1,418,487 1,418,487 1,418,487 2,044,359 2,051,232 2,040,291 -21.53%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -17.94% -21.44% -27.55% -25.15% -31.79% -33.94% -33.87% -
ROE -5.17% -8.44% -6.30% -4.77% -5.46% -5.63% -5.20% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 14.98 20.29 12.27 10.96 9.86 9.42 9.02 40.28%
EPS -2.43 -3.97 -3.03 -2.38 -2.73 -2.82 -2.70 -6.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.47 0.48 0.50 0.50 0.50 0.52 -6.52%
Adjusted Per Share Value based on latest NOSH - 1,418,487
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 14.98 14.09 12.27 10.96 9.87 9.46 9.01 40.38%
EPS -2.43 -2.75 -3.03 -2.38 -2.73 -2.83 -2.70 -6.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.3265 0.48 0.50 0.5006 0.5023 0.5196 -6.47%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.455 0.50 0.505 0.49 0.505 0.585 0.52 -
P/RPS 3.04 2.46 4.11 4.47 5.12 6.21 5.77 -34.79%
P/EPS -18.73 -12.61 -16.69 -20.56 -18.51 -20.78 -19.25 -1.81%
EY -5.34 -7.93 -5.99 -4.86 -5.40 -4.81 -5.20 1.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.06 1.05 0.98 1.01 1.17 1.00 -2.01%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 26/05/17 28/02/17 24/11/16 30/08/16 30/05/16 26/02/16 -
Price 0.405 0.49 0.515 0.525 0.50 0.51 0.535 -
P/RPS 2.70 2.42 4.20 4.79 5.07 5.42 5.93 -40.84%
P/EPS -16.68 -12.36 -17.02 -22.03 -18.33 -18.11 -19.80 -10.81%
EY -6.00 -8.09 -5.88 -4.54 -5.46 -5.52 -5.05 12.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.04 1.07 1.05 1.00 1.02 1.03 -11.34%

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