[RSAWIT] QoQ TTM Result on 30-Sep-2024 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
22-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 77.39%
YoY- 504.97%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 495,462 489,901 496,265 507,762 522,317 530,406 620,497 -13.89%
PBT 56,570 32,783 27,385 17,551 -13,355 -32,178 -19,689 -
Tax -3,646 -7,440 -6,468 -5,164 -9,131 -8,058 -10,106 -49.22%
NP 52,924 25,343 20,917 12,387 -22,486 -40,236 -29,795 -
-
NP to SH 63,532 35,815 31,734 24,479 -15,688 -31,315 -21,613 -
-
Tax Rate 6.45% 22.69% 23.62% 29.42% - - - -
Total Cost 442,538 464,558 475,348 495,375 544,803 570,642 650,292 -22.57%
-
Net Worth 388,110 347,092 347,092 367,510 326,675 326,675 326,675 12.13%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 388,110 347,092 347,092 367,510 326,675 326,675 326,675 12.13%
NOSH 2,042,687 2,041,722 2,041,722 2,041,722 2,041,722 2,041,722 2,041,722 0.03%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 10.68% 5.17% 4.21% 2.44% -4.31% -7.59% -4.80% -
ROE 16.37% 10.32% 9.14% 6.66% -4.80% -9.59% -6.62% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 24.26 23.99 24.31 24.87 25.58 25.98 30.39 -13.91%
EPS 3.11 1.75 1.55 1.20 -0.77 -1.53 -1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.17 0.17 0.18 0.16 0.16 0.16 12.10%
Adjusted Per Share Value based on latest NOSH - 2,042,687
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 24.26 23.98 24.29 24.86 25.57 25.97 30.38 -13.89%
EPS 3.11 1.75 1.55 1.20 -0.77 -1.53 -1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.1699 0.1699 0.1799 0.1599 0.1599 0.1599 12.15%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.225 0.22 0.235 0.15 0.14 0.14 0.15 -
P/RPS 0.93 0.92 0.97 0.60 0.55 0.54 0.49 53.11%
P/EPS 7.23 12.54 15.12 12.51 -18.22 -9.13 -14.17 -
EY 13.82 7.97 6.61 7.99 -5.49 -10.96 -7.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.29 1.38 0.83 0.88 0.88 0.94 16.32%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 22/11/24 28/08/24 30/05/24 26/02/24 22/11/23 29/08/23 31/05/23 -
Price 0.24 0.225 0.245 0.20 0.145 0.135 0.13 -
P/RPS 0.99 0.94 1.01 0.80 0.57 0.52 0.43 74.09%
P/EPS 7.72 12.83 15.76 16.68 -18.87 -8.80 -12.28 -
EY 12.96 7.80 6.34 5.99 -5.30 -11.36 -8.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.32 1.44 1.11 0.91 0.84 0.81 34.14%

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