[RSAWIT] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -75.79%
YoY- -91.1%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 193,152 214,355 281,724 301,378 357,337 297,381 158,452 3.35%
PBT -75,737 -16,813 17,266 10,205 78,960 99,916 34,133 -
Tax 10,182 3,221 -2,851 -9,457 -21,237 -25,709 -8,746 -
NP -65,555 -13,592 14,415 748 57,723 74,207 25,387 -
-
NP to SH -57,752 -9,268 15,675 5,091 57,231 67,644 25,370 -
-
Tax Rate - - 16.51% 92.67% 26.90% 25.73% 25.62% -
Total Cost 258,707 227,947 267,309 300,630 299,614 223,174 133,065 11.70%
-
Net Worth 1,025,616 1,111,319 1,157,890 1,178,665 1,220,786 313,146 0 -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,025,616 1,111,319 1,157,890 1,178,665 1,220,786 313,146 0 -
NOSH 2,051,232 2,057,999 1,996,363 2,032,181 2,069,130 156,573 128,153 58.68%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -33.94% -6.34% 5.12% 0.25% 16.15% 24.95% 16.02% -
ROE -5.63% -0.83% 1.35% 0.43% 4.69% 21.60% 0.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 9.42 10.42 14.11 14.83 17.27 189.93 123.64 -34.86%
EPS -2.82 -0.45 0.79 0.25 2.77 43.20 19.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.54 0.58 0.58 0.59 2.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,032,181
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 9.46 10.49 13.79 14.75 17.49 14.56 7.76 3.35%
EPS -2.83 -0.45 0.77 0.25 2.80 3.31 1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5021 0.544 0.5668 0.577 0.5976 0.1533 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.585 0.56 0.82 0.785 1.02 1.08 0.76 -
P/RPS 6.21 5.38 5.81 5.29 5.91 0.57 0.61 47.16%
P/EPS -20.78 -124.35 104.43 313.35 36.88 2.50 3.84 -
EY -4.81 -0.80 0.96 0.32 2.71 40.00 26.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.04 1.41 1.35 1.73 0.54 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 28/05/15 26/05/14 29/05/13 29/05/12 - - -
Price 0.51 0.555 0.795 0.895 1.04 0.00 0.00 -
P/RPS 5.42 5.33 5.63 6.03 6.02 0.00 0.00 -
P/EPS -18.11 -123.24 101.25 357.26 37.60 0.00 0.00 -
EY -5.52 -0.81 0.99 0.28 2.66 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.03 1.37 1.54 1.76 0.00 0.00 -

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