[RSAWIT] YoY TTM Result on 31-Dec-2019 [#4]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 60.17%
YoY- 63.76%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 675,946 558,303 386,188 285,157 335,866 325,080 250,573 17.97%
PBT 5,739 722 -45,028 -75,822 -156,379 -174,121 -63,442 -
Tax -11,368 -7,306 -8,560 6,141 -5,031 22,482 -5,580 12.58%
NP -5,629 -6,584 -53,588 -69,681 -161,410 -151,639 -69,022 -34.13%
-
NP to SH -356 -7,105 -41,174 -52,154 -143,901 -119,185 -61,779 -57.64%
-
Tax Rate 198.08% 1,011.91% - - - - - -
Total Cost 681,575 564,887 439,776 354,838 497,276 476,719 319,595 13.44%
-
Net Worth 347,092 367,510 367,510 551,264 612,516 816,688 980,026 -15.87%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 347,092 367,510 367,510 551,264 612,516 816,688 980,026 -15.87%
NOSH 2,041,722 2,041,722 2,041,722 1,418,487 1,418,487 1,418,487 1,418,487 6.25%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -0.83% -1.18% -13.88% -24.44% -48.06% -46.65% -27.55% -
ROE -0.10% -1.93% -11.20% -9.46% -23.49% -14.59% -6.30% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 33.11 27.34 18.91 13.97 16.45 15.92 12.27 17.98%
EPS -0.02 -0.35 -2.02 -2.55 -7.05 -5.84 -3.03 -56.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.18 0.18 0.27 0.30 0.40 0.48 -15.87%
Adjusted Per Share Value based on latest NOSH - 1,418,487
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 33.11 27.34 18.91 13.97 16.45 15.92 12.27 17.98%
EPS -0.02 -0.35 -2.02 -2.55 -7.05 -5.84 -3.03 -56.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.18 0.18 0.27 0.30 0.40 0.48 -15.87%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.165 0.205 0.28 0.43 0.155 0.385 0.505 -
P/RPS 0.50 0.75 1.48 3.08 0.94 2.42 4.11 -29.59%
P/EPS -946.30 -58.91 -13.88 -16.83 -2.20 -6.60 -16.69 95.94%
EY -0.11 -1.70 -7.20 -5.94 -45.47 -15.16 -5.99 -48.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.14 1.56 1.59 0.52 0.96 1.05 -1.31%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 21/02/22 24/02/21 24/02/20 27/02/19 28/02/18 28/02/17 -
Price 0.17 0.27 0.265 0.27 0.20 0.355 0.515 -
P/RPS 0.51 0.99 1.40 1.93 1.22 2.23 4.20 -29.61%
P/EPS -974.98 -77.59 -13.14 -10.57 -2.84 -6.08 -17.02 96.27%
EY -0.10 -1.29 -7.61 -9.46 -35.24 -16.44 -5.88 -49.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.50 1.47 1.00 0.67 0.89 1.07 -1.12%

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