[RSAWIT] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 203.25%
YoY- 114.9%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 496,265 620,497 617,996 406,426 303,794 314,933 327,396 7.17%
PBT 27,385 -19,689 15,586 -49,243 -64,456 -154,271 -187,190 -
Tax -6,468 -10,106 -8,350 -9,108 5,350 -5,448 23,507 -
NP 20,917 -29,795 7,236 -58,351 -59,106 -159,719 -163,683 -
-
NP to SH 31,734 -21,613 7,336 -49,236 -42,490 -141,540 -128,472 -
-
Tax Rate 23.62% - 53.57% - - - - -
Total Cost 475,348 650,292 610,760 464,777 362,900 474,652 491,079 -0.54%
-
Net Worth 347,092 326,675 367,510 387,927 612,516 612,516 553,209 -7.46%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 347,092 326,675 367,510 387,927 612,516 612,516 553,209 -7.46%
NOSH 2,041,722 2,041,722 2,041,722 2,041,722 1,418,487 1,418,487 1,418,487 6.25%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 4.21% -4.80% 1.17% -14.36% -19.46% -50.72% -50.00% -
ROE 9.14% -6.62% 2.00% -12.69% -6.94% -23.11% -23.22% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 24.31 30.39 30.27 19.91 14.88 15.42 23.08 0.86%
EPS 1.55 -1.06 0.36 -2.41 -2.08 -6.93 -9.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.18 0.19 0.30 0.30 0.39 -12.91%
Adjusted Per Share Value based on latest NOSH - 2,041,722
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 24.31 30.39 30.27 19.91 14.88 15.42 16.04 7.16%
EPS 1.55 -1.06 0.36 -2.41 -2.08 -6.93 -6.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.18 0.19 0.30 0.30 0.271 -7.47%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.235 0.15 0.24 0.25 0.175 0.19 0.315 -
P/RPS 0.97 0.49 0.79 1.26 1.18 1.23 1.36 -5.47%
P/EPS 15.12 -14.17 66.80 -10.37 -8.41 -2.74 -3.48 -
EY 6.61 -7.06 1.50 -9.65 -11.89 -36.49 -28.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.94 1.33 1.32 0.58 0.63 0.81 9.27%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 31/05/23 30/05/22 24/05/21 28/05/20 29/05/19 25/05/18 -
Price 0.245 0.13 0.22 0.255 0.28 0.19 0.305 -
P/RPS 1.01 0.43 0.73 1.28 1.88 1.23 1.32 -4.35%
P/EPS 15.76 -12.28 61.23 -10.57 -13.45 -2.74 -3.37 -
EY 6.34 -8.14 1.63 -9.46 -7.43 -36.49 -29.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.81 1.22 1.34 0.93 0.63 0.78 10.74%

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