[RSAWIT] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -19.58%
YoY- -15.88%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 558,303 487,627 457,580 406,426 386,188 360,851 330,237 41.77%
PBT 722 -31,115 -41,655 -49,243 -45,028 -45,708 -48,963 -
Tax -7,306 -10,111 -10,714 -9,108 -8,560 -971 4,362 -
NP -6,584 -41,226 -52,369 -58,351 -53,588 -46,679 -44,601 -71.97%
-
NP to SH -7,105 -37,372 -46,076 -49,236 -41,174 -32,075 -29,798 -61.44%
-
Tax Rate 1,011.91% - - - - - - -
Total Cost 564,887 528,853 509,949 464,777 439,776 407,530 374,838 31.34%
-
Net Worth 367,510 387,927 387,927 387,927 367,510 428,761 612,516 -28.79%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 367,510 387,927 387,927 387,927 367,510 428,761 612,516 -28.79%
NOSH 2,041,722 2,041,722 2,041,722 2,041,722 2,041,722 1,418,487 1,418,487 27.39%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -1.18% -8.45% -11.44% -14.36% -13.88% -12.94% -13.51% -
ROE -1.93% -9.63% -11.88% -12.69% -11.20% -7.48% -4.86% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 27.34 23.88 22.41 19.91 18.91 17.67 16.17 41.78%
EPS -0.35 -1.83 -2.26 -2.41 -2.02 -1.57 -1.46 -61.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.19 0.19 0.19 0.18 0.21 0.30 -28.79%
Adjusted Per Share Value based on latest NOSH - 2,041,722
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 27.34 23.88 22.41 19.91 18.91 17.67 16.17 41.78%
EPS -0.35 -1.83 -2.26 -2.41 -2.02 -1.57 -1.46 -61.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.19 0.19 0.19 0.18 0.21 0.30 -28.79%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.205 0.215 0.225 0.25 0.28 0.25 0.275 -
P/RPS 0.75 0.90 1.00 1.26 1.48 1.41 1.70 -41.96%
P/EPS -58.91 -11.75 -9.97 -10.37 -13.88 -15.91 -18.84 113.38%
EY -1.70 -8.51 -10.03 -9.65 -7.20 -6.28 -5.31 -53.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.13 1.18 1.32 1.56 1.19 0.92 15.32%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 23/11/21 25/08/21 24/05/21 24/02/21 24/11/20 25/08/20 -
Price 0.27 0.23 0.23 0.255 0.265 0.28 0.285 -
P/RPS 0.99 0.96 1.03 1.28 1.40 1.58 1.76 -31.78%
P/EPS -77.59 -12.57 -10.19 -10.57 -13.14 -17.82 -19.53 150.21%
EY -1.29 -7.96 -9.81 -9.46 -7.61 -5.61 -5.12 -60.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.21 1.21 1.34 1.47 1.33 0.95 35.48%

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