[RSAWIT] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -53.76%
YoY- 117.21%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 325,080 250,573 184,032 239,684 282,234 313,883 359,568 -1.66%
PBT -174,121 -77,089 -72,847 6,942 -2,893 31,528 95,310 -
Tax 22,482 1,360 10,515 -4,189 1,001 -11,736 -25,598 -
NP -151,639 -75,729 -62,332 2,753 -1,892 19,792 69,712 -
-
NP to SH -119,185 -66,666 -55,126 4,770 2,196 21,026 68,146 -
-
Tax Rate - - - 60.34% - 37.22% 26.86% -
Total Cost 476,719 326,302 246,364 236,931 284,126 294,091 289,856 8.63%
-
Net Worth 816,688 959,609 1,061,685 1,176,730 1,213,254 1,204,401 548,242 6.86%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 816,688 959,609 1,061,685 1,176,730 1,213,254 1,204,401 548,242 6.86%
NOSH 1,418,487 1,418,487 2,041,703 2,028,846 2,091,818 2,041,359 929,225 7.29%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -46.65% -30.22% -33.87% 1.15% -0.67% 6.31% 19.39% -
ROE -14.59% -6.95% -5.19% 0.41% 0.18% 1.75% 12.43% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 15.92 12.27 9.01 11.81 13.49 15.38 38.70 -13.74%
EPS -5.84 -3.26 -2.70 0.23 0.11 1.03 4.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.47 0.52 0.58 0.58 0.59 0.59 -6.26%
Adjusted Per Share Value based on latest NOSH - 2,050,833
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 15.92 12.27 9.01 11.74 13.82 15.37 17.61 -1.66%
EPS -5.84 -3.27 -2.70 0.23 0.11 1.03 3.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.47 0.52 0.5763 0.5942 0.5899 0.2685 6.86%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.385 0.505 0.52 0.545 0.785 0.85 0.93 -
P/RPS 2.42 4.11 5.77 4.61 5.82 5.53 2.40 0.13%
P/EPS -6.60 -15.47 -19.26 231.81 747.76 82.52 12.68 -
EY -15.16 -6.47 -5.19 0.43 0.13 1.21 7.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.07 1.00 0.94 1.35 1.44 1.58 -7.96%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 26/02/16 26/02/15 27/02/14 27/02/13 28/02/12 -
Price 0.355 0.515 0.535 0.585 0.815 0.74 1.12 -
P/RPS 2.23 4.20 5.94 4.95 6.04 4.81 2.89 -4.22%
P/EPS -6.08 -15.77 -19.81 248.82 776.34 71.84 15.27 -
EY -16.44 -6.34 -5.05 0.40 0.13 1.39 6.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.10 1.03 1.01 1.41 1.25 1.90 -11.86%

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