[RSAWIT] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -30.67%
YoY- 263.46%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 313,973 223,697 183,245 264,315 263,658 346,303 349,603 -1.77%
PBT -52,220 -63,023 -46,486 30,824 -22,100 47,713 110,142 -
Tax -13,202 6,768 10,774 -9,308 3,285 -16,595 -27,832 -11.67%
NP -65,422 -56,255 -35,712 21,516 -18,815 31,118 82,310 -
-
NP to SH -56,296 -48,659 -29,635 23,417 -14,326 32,519 77,913 -
-
Tax Rate - - - 30.20% - 34.78% 25.27% -
Total Cost 379,395 279,952 218,957 242,799 282,473 315,185 267,293 6.00%
-
Net Worth 939,192 1,020,861 1,096,425 1,081,699 1,172,088 1,207,952 327,014 19.20%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 939,192 1,020,861 1,096,425 1,081,699 1,172,088 1,207,952 327,014 19.20%
NOSH 1,418,487 1,418,487 2,030,416 1,865,000 2,056,296 2,047,377 163,507 43.29%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -20.84% -25.15% -19.49% 8.14% -7.14% 8.99% 23.54% -
ROE -5.99% -4.77% -2.70% 2.16% -1.22% 2.69% 23.83% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 15.38 10.96 9.02 14.17 12.82 16.91 213.81 -35.48%
EPS -2.76 -2.38 -1.46 1.26 -0.70 1.59 47.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.50 0.54 0.58 0.57 0.59 2.00 -21.70%
Adjusted Per Share Value based on latest NOSH - 1,865,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 15.38 10.96 8.98 12.95 12.91 16.96 17.12 -1.76%
EPS -2.76 -2.38 -1.45 1.15 -0.70 1.59 3.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.50 0.537 0.5298 0.5741 0.5916 0.1602 19.20%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.41 0.49 0.55 0.695 0.79 0.96 0.49 -
P/RPS 2.67 4.47 6.09 4.90 6.16 5.68 0.23 50.41%
P/EPS -14.87 -20.56 -37.68 55.35 -113.39 60.44 1.03 -
EY -6.73 -4.86 -2.65 1.81 -0.88 1.65 97.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.98 1.02 1.20 1.39 1.63 0.25 23.54%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 24/11/16 20/11/15 20/11/14 20/11/13 23/11/12 21/11/11 -
Price 0.395 0.525 0.515 0.645 0.83 0.90 0.85 -
P/RPS 2.57 4.79 5.71 4.55 6.47 5.32 0.40 36.30%
P/EPS -14.33 -22.03 -35.28 51.37 -119.13 56.66 1.78 -
EY -6.98 -4.54 -2.83 1.95 -0.84 1.76 56.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.05 0.95 1.11 1.46 1.53 0.43 12.23%

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