[RSAWIT] QoQ TTM 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- 116.07%
YoY- -89.05%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 264,315 284,385 281,724 282,234 263,658 276,058 301,378 -8.36%
PBT 30,824 41,583 17,266 -1,664 -22,100 -13,812 10,205 108.81%
Tax -9,308 -7,918 -2,851 -660 3,285 -4,406 -9,457 -1.05%
NP 21,516 33,665 14,415 -2,324 -18,815 -18,218 748 836.88%
-
NP to SH 23,417 33,775 15,675 2,302 -14,326 -12,941 5,091 176.32%
-
Tax Rate 30.20% 19.04% 16.51% - - - 92.67% -
Total Cost 242,799 250,720 267,309 284,558 282,473 294,276 300,630 -13.26%
-
Net Worth 1,081,699 1,209,173 1,157,890 1,181,090 1,172,088 1,166,746 1,178,665 -5.55%
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 1,081,699 1,209,173 1,157,890 1,181,090 1,172,088 1,166,746 1,178,665 -5.55%
NOSH 1,865,000 2,084,782 1,996,363 2,036,363 2,056,296 2,046,923 2,032,181 -5.55%
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 8.14% 11.84% 5.12% -0.82% -7.14% -6.60% 0.25% -
ROE 2.16% 2.79% 1.35% 0.19% -1.22% -1.11% 0.43% -
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 14.17 13.64 14.11 13.86 12.82 13.49 14.83 -2.98%
EPS 1.26 1.62 0.79 0.11 -0.70 -0.63 0.25 193.67%
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 12.95 13.93 13.80 13.82 12.91 13.52 14.76 -8.34%
EPS 1.15 1.65 0.77 0.11 -0.70 -0.63 0.25 176.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5298 0.5922 0.5671 0.5785 0.5741 0.5715 0.5773 -5.55%
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 4.90 5.72 5.81 5.66 6.16 6.01 5.29 -4.97%
P/EPS 55.35 48.15 104.43 694.42 -113.39 -128.12 313.35 -68.48%
EY 1.81 2.08 0.96 0.14 -0.88 -0.78 0.32 217.12%
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 4.55 5.24 5.63 5.88 6.47 5.75 6.03 -17.10%
P/EPS 51.37 44.13 101.25 720.95 -119.13 -122.58 357.26 -72.52%
EY 1.95 2.27 0.99 0.14 -0.84 -0.82 0.28 264.25%
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