[RSAWIT] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 580.93%
YoY- 207.9%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 239,474 264,315 284,385 281,724 282,234 263,658 276,058 -9.01%
PBT 4,970 30,824 41,583 17,266 -1,664 -22,100 -13,812 -
Tax -1,692 -9,308 -7,918 -2,851 -660 3,285 -4,406 -47.07%
NP 3,278 21,516 33,665 14,415 -2,324 -18,815 -18,218 -
-
NP to SH 5,276 23,417 33,775 15,675 2,302 -14,326 -12,941 -
-
Tax Rate 34.04% 30.20% 19.04% 16.51% - - - -
Total Cost 236,196 242,799 250,720 267,309 284,558 282,473 294,276 -13.59%
-
Net Worth 1,189,483 1,081,699 1,209,173 1,157,890 1,181,090 1,172,088 1,166,746 1.29%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,189,483 1,081,699 1,209,173 1,157,890 1,181,090 1,172,088 1,166,746 1.29%
NOSH 2,050,833 1,865,000 2,084,782 1,996,363 2,036,363 2,056,296 2,046,923 0.12%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.37% 8.14% 11.84% 5.12% -0.82% -7.14% -6.60% -
ROE 0.44% 2.16% 2.79% 1.35% 0.19% -1.22% -1.11% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 11.68 14.17 13.64 14.11 13.86 12.82 13.49 -9.13%
EPS 0.26 1.26 1.62 0.79 0.11 -0.70 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.58 0.58 0.58 0.58 0.57 0.57 1.16%
Adjusted Per Share Value based on latest NOSH - 1,996,363
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 11.73 12.95 13.93 13.80 13.82 12.91 13.52 -9.01%
EPS 0.26 1.15 1.65 0.77 0.11 -0.70 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5826 0.5298 0.5922 0.5671 0.5785 0.5741 0.5715 1.28%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.545 0.695 0.78 0.82 0.785 0.79 0.81 -
P/RPS 4.67 4.90 5.72 5.81 5.66 6.16 6.01 -15.44%
P/EPS 211.85 55.35 48.15 104.43 694.42 -113.39 -128.12 -
EY 0.47 1.81 2.08 0.96 0.14 -0.88 -0.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.20 1.34 1.41 1.35 1.39 1.42 -23.98%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 20/11/14 22/08/14 26/05/14 27/02/14 20/11/13 29/08/13 -
Price 0.585 0.645 0.715 0.795 0.815 0.83 0.775 -
P/RPS 5.01 4.55 5.24 5.63 5.88 6.47 5.75 -8.75%
P/EPS 227.40 51.37 44.13 101.25 720.95 -119.13 -122.58 -
EY 0.44 1.95 2.27 0.99 0.14 -0.84 -0.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.11 1.23 1.37 1.41 1.46 1.36 -17.94%

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