[RSAWIT] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 41.21%
YoY- 1754.01%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/08/08 CAGR
Revenue 81,341 54,465 53,678 78,519 59,943 92,363 60,344 3.64%
PBT -32,013 -31,594 -5,233 20,621 185 16,370 12,461 -
Tax -11,152 1,196 1,455 -6,161 -2,216 -7,075 -3,248 15.94%
NP -43,165 -30,398 -3,778 14,460 -2,031 9,295 9,213 -
-
NP to SH -41,072 -27,952 -2,461 15,680 -948 10,544 9,183 -
-
Tax Rate - - - 29.88% 1,197.84% 43.22% 26.07% -
Total Cost 124,506 84,863 57,456 64,059 61,974 83,068 51,131 11.26%
-
Net Worth 980,026 1,060,951 1,189,483 1,181,090 1,118,639 784,138 135,949 26.72%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/08/08 CAGR
Net Worth 980,026 1,060,951 1,189,483 1,181,090 1,118,639 784,138 135,949 26.72%
NOSH 1,418,487 2,040,291 2,050,833 2,036,363 1,895,999 1,329,047 128,254 33.39%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/08/08 CAGR
NP Margin -53.07% -55.81% -7.04% 18.42% -3.39% 10.06% 15.27% -
ROE -4.19% -2.63% -0.21% 1.33% -0.08% 1.34% 6.75% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/08/08 CAGR
RPS 3.98 2.67 2.62 3.86 3.16 6.95 47.05 -25.63%
EPS -2.01 -1.37 -0.12 0.77 -0.05 0.56 7.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.52 0.58 0.58 0.59 0.59 1.06 -9.06%
Adjusted Per Share Value based on latest NOSH - 2,036,363
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/08/08 CAGR
RPS 3.98 2.67 2.63 3.85 2.94 4.52 2.96 3.61%
EPS -2.01 -1.37 -0.12 0.77 -0.05 0.52 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.5196 0.5826 0.5785 0.5479 0.3841 0.0666 26.72%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/08/08 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 29/08/08 -
Price 0.505 0.52 0.545 0.785 0.85 0.93 0.79 -
P/RPS 12.68 19.48 20.82 20.36 26.89 13.38 1.68 27.42%
P/EPS -25.10 -37.96 -454.17 101.95 -1,700.00 117.22 11.03 -
EY -3.98 -2.63 -0.22 0.98 -0.06 0.85 9.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.00 0.94 1.35 1.44 1.58 0.75 4.11%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/08/08 CAGR
Date 28/02/17 26/02/16 26/02/15 27/02/14 27/02/13 28/02/12 24/10/08 -
Price 0.515 0.535 0.585 0.815 0.74 1.12 0.47 -
P/RPS 12.93 20.04 22.35 21.14 23.41 16.12 1.00 35.92%
P/EPS -25.60 -39.05 -487.50 105.84 -1,480.00 141.17 6.56 -
EY -3.91 -2.56 -0.21 0.94 -0.07 0.71 15.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.03 1.01 1.41 1.25 1.90 0.44 11.24%

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