[RSAWIT] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 6.42%
YoY- -54.63%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 489,901 530,406 696,479 457,580 330,237 289,797 338,792 6.33%
PBT 32,783 -32,178 26,788 -41,655 -48,963 -172,363 -177,165 -
Tax -7,440 -8,058 -10,359 -10,714 4,362 7,644 6,541 -
NP 25,343 -40,236 16,429 -52,369 -44,601 -164,719 -170,624 -
-
NP to SH 35,815 -31,315 17,020 -46,076 -29,798 -146,129 -134,257 -
-
Tax Rate 22.69% - 38.67% - - - - -
Total Cost 464,558 570,642 680,050 509,949 374,838 454,516 509,416 -1.52%
-
Net Worth 347,092 326,675 367,510 387,927 612,516 592,099 775,854 -12.53%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 347,092 326,675 367,510 387,927 612,516 592,099 775,854 -12.53%
NOSH 2,041,722 2,041,722 2,041,722 2,041,722 1,418,487 1,418,487 1,418,487 6.25%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 5.17% -7.59% 2.36% -11.44% -13.51% -56.84% -50.36% -
ROE 10.32% -9.59% 4.63% -11.88% -4.86% -24.68% -17.30% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 23.99 25.98 34.11 22.41 16.17 14.19 16.59 6.33%
EPS 1.75 -1.53 0.83 -2.26 -1.46 -7.16 -6.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.18 0.19 0.30 0.29 0.38 -12.53%
Adjusted Per Share Value based on latest NOSH - 2,041,722
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 23.99 25.98 34.11 22.41 16.17 14.19 16.59 6.33%
EPS 1.75 -1.53 0.83 -2.26 -1.46 -7.16 -6.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.18 0.19 0.30 0.29 0.38 -12.53%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.22 0.14 0.17 0.225 0.275 0.19 0.285 -
P/RPS 0.92 0.54 0.50 1.00 1.70 1.34 1.72 -9.89%
P/EPS 12.54 -9.13 20.39 -9.97 -18.84 -2.65 -4.33 -
EY 7.97 -10.96 4.90 -10.03 -5.31 -37.67 -23.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.88 0.94 1.18 0.92 0.66 0.75 9.45%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 29/08/23 29/08/22 25/08/21 25/08/20 27/08/19 27/08/18 -
Price 0.225 0.135 0.155 0.23 0.285 0.155 0.285 -
P/RPS 0.94 0.52 0.45 1.03 1.76 1.09 1.72 -9.57%
P/EPS 12.83 -8.80 18.59 -10.19 -19.53 -2.17 -4.33 -
EY 7.80 -11.36 5.38 -9.81 -5.12 -46.18 -23.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.84 0.86 1.21 0.95 0.53 0.75 9.87%

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