[RSAWIT] YoY TTM 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- 116.07%
YoY- -89.05%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/08/08 CAGR
Revenue 250,573 184,032 239,474 282,234 313,883 359,568 211,986 2.02%
PBT -63,442 -72,847 4,970 -1,664 31,528 95,309 54,070 -
Tax -5,580 10,515 -1,692 -660 -11,736 -25,598 -15,070 -11.23%
NP -69,022 -62,332 3,278 -2,324 19,792 69,711 39,000 -
-
NP to SH -61,779 -55,126 5,276 2,302 21,027 68,145 39,000 -
-
Tax Rate - - 34.04% - 37.22% 26.86% 27.87% -
Total Cost 319,595 246,364 236,196 284,558 294,091 289,857 172,986 7.63%
-
Net Worth 980,026 1,060,951 1,189,483 1,181,090 1,118,639 784,138 128,254 27.61%
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 1,118,639 784,138 128,254 27.61%
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 -27.55% -33.87% 1.37% -0.82% 6.31% 19.39% 18.40% -
ROE -6.30% -5.20% 0.44% 0.19% 1.88% 8.69% 30.41% -
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 12.27 9.02 11.68 13.86 16.56 27.05 165.29 -26.78%
EPS -3.03 -2.70 0.26 0.11 1.11 5.13 30.41 -
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 1.00 -8.42%
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 12.27 9.01 11.73 13.82 15.37 17.61 10.38 2.02%
EPS -3.03 -2.70 0.26 0.11 1.03 3.34 1.91 -
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 0.0628 27.61%
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 4.11 5.77 4.67 5.66 5.13 3.44 0.48 29.36%
P/EPS -16.69 -19.25 211.85 694.42 76.64 18.14 2.60 -
EY -5.99 -5.20 0.47 0.14 1.30 5.51 38.49 -
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 0.79 3.47%
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 4.20 5.93 5.01 5.88 4.47 4.14 0.28 38.36%
P/EPS -17.02 -19.80 227.40 720.95 66.73 21.84 1.55 -
EY -5.88 -5.05 0.44 0.14 1.50 4.58 64.70 -
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 0.47 10.36%

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