[RSAWIT] YoY Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -85.89%
YoY- 172.91%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 490,857 695,696 500,496 365,244 264,318 326,882 310,176 7.94%
PBT -12,401 13,058 5,094 -13,456 -53,608 -70,354 -26,942 -12.12%
Tax -9,177 -12,160 -8,550 -6,482 3,000 2,336 -2,733 22.35%
NP -21,578 898 -3,456 -19,938 -50,608 -68,018 -29,676 -5.17%
-
NP to SH -16,629 3,814 -5,232 -10,301 -37,073 -54,342 -20,298 -3.26%
-
Tax Rate - 93.12% 167.84% - - - - -
Total Cost 512,435 694,797 503,952 385,182 314,926 394,901 339,852 7.08%
-
Net Worth 326,675 367,510 387,927 428,761 592,099 755,437 939,192 -16.13%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 326,675 367,510 387,927 428,761 592,099 755,437 939,192 -16.13%
NOSH 2,041,722 2,041,722 2,041,722 1,418,487 1,418,487 1,418,487 1,418,487 6.25%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -4.40% 0.13% -0.69% -5.46% -19.15% -20.81% -9.57% -
ROE -5.09% 1.04% -1.35% -2.40% -6.26% -7.19% -2.16% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 24.04 34.07 24.51 17.89 12.95 16.01 15.19 7.94%
EPS -0.81 0.19 -0.25 -0.51 -1.81 -2.67 -1.00 -3.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.18 0.19 0.21 0.29 0.37 0.46 -16.13%
Adjusted Per Share Value based on latest NOSH - 2,041,722
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 24.04 34.07 24.51 17.89 12.95 16.01 15.19 7.94%
EPS -0.81 0.19 -0.25 -0.50 -1.82 -2.66 -0.99 -3.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.18 0.19 0.21 0.29 0.37 0.46 -16.13%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.14 0.13 0.215 0.25 0.125 0.22 0.41 -
P/RPS 0.58 0.38 0.88 1.40 0.97 1.37 2.70 -22.60%
P/EPS -17.19 69.58 -83.90 -49.55 -6.88 -8.27 -41.24 -13.56%
EY -5.82 1.44 -1.19 -2.02 -14.53 -12.10 -2.42 15.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.72 1.13 1.19 0.43 0.59 0.89 -0.18%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 29/11/22 23/11/21 24/11/20 26/11/19 29/11/18 23/11/17 -
Price 0.145 0.17 0.23 0.28 0.19 0.165 0.395 -
P/RPS 0.60 0.50 0.94 1.57 1.47 1.03 2.60 -21.67%
P/EPS -17.80 90.99 -89.75 -55.50 -10.46 -6.20 -39.73 -12.51%
EY -5.62 1.10 -1.11 -1.80 -9.56 -16.13 -2.52 14.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.94 1.21 1.33 0.66 0.45 0.86 0.94%

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