[RSAWIT] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 54.45%
YoY- -61.85%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/05/09 CAGR
Revenue 172,756 247,728 271,620 338,586 356,273 193,665 148,949 2.36%
PBT -55,004 13,604 -29,713 41,790 105,253 39,540 19,206 -
Tax 12,425 -4,196 7,334 -13,646 -24,697 -9,922 -4,889 -
NP -42,578 9,408 -22,378 28,144 80,556 29,617 14,317 -
-
NP to SH -36,232 10,316 -17,838 29,298 76,802 27,746 14,317 -
-
Tax Rate - 30.84% - 32.65% 23.46% 25.09% 25.46% -
Total Cost 215,334 238,320 293,998 310,442 275,717 164,048 134,632 7.69%
-
Net Worth 1,103,305 1,180,910 1,155,458 1,200,431 469,503 0 84,672 49.94%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/05/09 CAGR
Net Worth 1,103,305 1,180,910 1,155,458 1,200,431 469,503 0 84,672 49.94%
NOSH 2,043,157 2,036,052 2,027,121 2,034,629 159,695 128,298 128,291 54.77%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/05/09 CAGR
NP Margin -24.65% 3.80% -8.24% 8.31% 22.61% 15.29% 9.61% -
ROE -3.28% 0.87% -1.54% 2.44% 16.36% 0.00% 16.91% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/05/09 CAGR
RPS 8.46 12.17 13.40 16.64 223.10 150.95 116.10 -33.85%
EPS -1.77 0.51 -0.88 1.44 48.09 21.63 11.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.58 0.57 0.59 2.94 0.00 0.66 -3.11%
Adjusted Per Share Value based on latest NOSH - 2,047,377
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/05/09 CAGR
RPS 8.46 12.13 13.30 16.58 17.45 9.49 7.30 2.35%
EPS -1.77 0.51 -0.87 1.43 3.76 1.36 0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5404 0.5784 0.5659 0.588 0.23 0.00 0.0415 49.93%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/05/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 29/05/09 -
Price 0.55 0.695 0.79 0.96 0.49 0.74 0.69 -
P/RPS 6.50 5.71 5.90 5.77 0.22 0.49 0.59 46.02%
P/EPS -31.02 137.17 -89.77 66.67 1.02 3.42 6.18 -
EY -3.22 0.73 -1.11 1.50 98.15 29.23 16.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.20 1.39 1.63 0.17 0.00 1.05 -0.45%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/05/09 CAGR
Date 20/11/15 20/11/14 20/11/13 23/11/12 21/11/11 - 24/07/09 -
Price 0.515 0.645 0.83 0.90 0.85 0.00 0.68 -
P/RPS 6.09 5.30 6.19 5.41 0.38 0.00 0.59 44.53%
P/EPS -29.04 127.30 -94.32 62.50 1.77 0.00 6.09 -
EY -3.44 0.79 -1.06 1.60 56.58 0.00 16.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.11 1.46 1.53 0.29 0.00 1.03 -1.26%

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