Stock RSAWIT RIMBUNAN SAWIT
Add to a list
To use this feature you must be a member
Log inSign up

Financials Rimbunan Sawit

Equities

RSAWIT

MYL5113OO005

Food Processing

End-of-day quote BURSA MALAYSIA
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
0.255 MYR +2.00% Intraday chart for Rimbunan Sawit +8.51% +70.00%
Mar. 22 Rimbunan Sawit Berhad Reports Group Production Results for the Month of February 2024 CI
Feb. 27 Rimbunan Sawit Berhad Reports Group Production Results for the Month of January 2024 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 736.6 296.5 822.6 710.2 418.6 336.9
Enterprise Value (EV) 1 1,318 831.7 1,328 1,118 788 674.8
P/E ratio -6.04 x -2.37 x -17 x -13 x -64.1 x -829 x
Yield - - - - - -
Capitalization / Revenue 2.27 x 0.88 x 2.89 x 1.84 x 0.77 x 0.5 x
EV / Revenue 4.06 x 2.46 x 4.66 x 2.9 x 1.46 x 1 x
EV / EBITDA 29.9 x -34 x 48 x 46.4 x 12.1 x 10.6 x
EV / FCF -11 x 8.65 x -29.5 x 21 x 18.6 x 18 x
FCF Yield -9.08% 11.6% -3.39% 4.77% 5.38% 5.54%
Price to Book 1.38 x 0.74 x 2.34 x 1.47 x 1.09 x 0.88 x
Nbr of stocks (in thousands) 1,913,118 1,913,118 1,913,118 2,536,353 2,041,722 2,041,722
Reference price 2 0.3850 0.1550 0.4300 0.2800 0.2050 0.1650
Announcement Date 4/26/18 4/30/19 6/30/20 4/30/21 4/29/22 4/28/23
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 324.4 338.7 284.7 385.5 541.5 675.9
EBITDA 1 44.12 -24.46 27.65 24.1 65.19 63.88
EBIT 1 -34.2 -92.93 -36.06 -37.57 4.848 2.125
Operating Margin -10.54% -27.44% -12.67% -9.75% 0.9% 0.31%
Earnings before Tax (EBT) 1 -164.4 -184.1 -68.81 -47.01 2.909 5.991
Net income 1 -130.2 -133.5 -51.57 -44.12 -6.532 -0.3298
Net margin -40.14% -39.43% -18.11% -11.45% -1.21% -0.05%
EPS 2 -0.0638 -0.0654 -0.0253 -0.0216 -0.003199 -0.000199
Free Cash Flow 1 -119.6 96.16 -45.02 53.37 42.41 37.42
FCF margin -36.87% 28.39% -15.81% 13.85% 7.83% 5.54%
FCF Conversion (EBITDA) - - - 221.42% 65.05% 58.57%
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 4/26/18 4/30/19 6/30/20 4/30/21 4/29/22 4/28/23
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 581 535 505 408 369 338
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 13.17 x -21.88 x 18.28 x 16.93 x 5.667 x 5.29 x
Free Cash Flow 1 -120 96.2 -45 53.4 42.4 37.4
ROE (net income / shareholders' equity) -21.9% -26.6% -13.8% -14.2% -1.92% -1.63%
ROA (Net income/ Total Assets) -1.39% -4.33% -1.93% -2.31% 0.34% 0.15%
Assets 1 9,347 3,083 2,668 1,911 -1,940 -215.9
Book Value Per Share 2 0.2800 0.2100 0.1800 0.1900 0.1900 0.1900
Cash Flow per Share 2 0 0 0 0 0 0
Capex 1 41.6 67.3 13.7 7.53 16.1 25.4
Capex / Sales 12.81% 19.87% 4.81% 1.95% 2.98% 3.75%
Announcement Date 4/26/18 4/30/19 6/30/20 4/30/21 4/29/22 4/28/23
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Food Processing

1st Jan change Capi.
RIMBUNAN SAWIT Stock Rimbunan Sawit
+70.00% 109M
NESTLÉ S.A. Stock Nestlé S.A.
-4.93% 261B
MONDELEZ INTERNATIONAL, INC. Stock Mondelez International, Inc.
-2.51% 94.98B
KRAFT HEINZ Stock Kraft Heinz
+3.19% 46.39B
GENERAL MILLS, INC. Stock General Mills, Inc.
+8.74% 39.99B
DANONE Stock Danone
-0.65% 39.95B
THE HERSHEY COMPANY Stock The Hershey Company
-0.15% 38.02B
ARCHER-DANIELS-MIDLAND COMPANY Stock Archer-Daniels-Midland Company
-16.78% 30.16B
NESTLÉ INDIA LIMITED Stock Nestlé India Limited
-6.61% 28.72B
ASSOCIATED BRITISH FOODS PLC Stock Associated British Foods plc
+11.32% 24.54B
Other Food Processing
  1. Stock Market
  2. Equities
  3. RSAWIT Stock
  4. Financials Rimbunan Sawit