[RSAWIT] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 18.53%
YoY- 69.98%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 620,497 617,996 406,426 303,794 314,933 327,396 287,761 13.65%
PBT -19,689 15,586 -49,243 -64,456 -154,271 -187,190 -53,830 -15.42%
Tax -10,106 -8,350 -9,108 5,350 -5,448 23,507 -7,879 4.23%
NP -29,795 7,236 -58,351 -59,106 -159,719 -163,683 -61,709 -11.42%
-
NP to SH -21,613 7,336 -49,236 -42,490 -141,540 -128,472 -56,245 -14.72%
-
Tax Rate - 53.57% - - - - - -
Total Cost 650,292 610,760 464,777 362,900 474,652 491,079 349,470 10.89%
-
Net Worth 326,675 367,510 387,927 612,516 612,516 553,209 666,688 -11.20%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 326,675 367,510 387,927 612,516 612,516 553,209 666,688 -11.20%
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
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -4.80% 1.17% -14.36% -19.46% -50.72% -50.00% -21.44% -
ROE -6.62% 2.00% -12.69% -6.94% -23.11% -23.22% -8.44% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 30.39 30.27 19.91 14.88 15.42 23.08 20.29 6.96%
EPS -1.06 0.36 -2.41 -2.08 -6.93 -9.06 -3.97 -19.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.18 0.19 0.30 0.30 0.39 0.47 -16.43%
Adjusted Per Share Value based on latest NOSH - 1,418,487
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 30.39 30.27 19.91 14.88 15.42 16.04 14.09 13.66%
EPS -1.06 0.36 -2.41 -2.08 -6.93 -6.29 -2.75 -14.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.18 0.19 0.30 0.30 0.271 0.3265 -11.20%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.15 0.24 0.25 0.175 0.19 0.315 0.50 -
P/RPS 0.49 0.79 1.26 1.18 1.23 1.36 2.46 -23.57%
P/EPS -14.17 66.80 -10.37 -8.41 -2.74 -3.48 -12.61 1.96%
EY -7.06 1.50 -9.65 -11.89 -36.49 -28.75 -7.93 -1.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.33 1.32 0.58 0.63 0.81 1.06 -1.98%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/23 30/05/22 24/05/21 28/05/20 29/05/19 25/05/18 26/05/17 -
Price 0.13 0.22 0.255 0.28 0.19 0.305 0.49 -
P/RPS 0.43 0.73 1.28 1.88 1.23 1.32 2.42 -25.01%
P/EPS -12.28 61.23 -10.57 -13.45 -2.74 -3.37 -12.36 -0.10%
EY -8.14 1.63 -9.46 -7.43 -36.49 -29.69 -8.09 0.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.22 1.34 0.93 0.63 0.78 1.04 -4.07%

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