[RSAWIT] QoQ Annualized Quarter Result on 28-Feb-2007 [#2]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
28-Feb-2007 [#2]
Profit Trend
QoQ- -3.25%
YoY- 779.0%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 209,856 147,394 137,285 137,546 142,468 59,322 40,942 196.98%
PBT 69,876 26,878 20,381 19,438 20,416 11,818 6,857 369.37%
Tax -18,640 -7,408 -5,489 -5,374 -5,880 -3,551 -1,762 381.21%
NP 51,236 19,470 14,892 14,064 14,536 8,267 5,094 365.30%
-
NP to SH 51,236 19,470 14,892 14,064 14,536 8,267 5,094 365.30%
-
Tax Rate 26.68% 27.56% 26.93% 27.65% 28.80% 30.05% 25.70% -
Total Cost 158,620 127,924 122,393 123,482 127,932 51,055 35,848 169.27%
-
Net Worth 112,833 100,017 92,326 88,541 88,602 42,996 26,934 159.64%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 112,833 100,017 92,326 88,541 88,602 42,996 26,934 159.64%
NOSH 128,220 128,228 128,231 128,321 128,409 65,145 45,651 98.94%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 24.41% 13.21% 10.85% 10.22% 10.20% 13.94% 12.44% -
ROE 45.41% 19.47% 16.13% 15.88% 16.41% 19.23% 18.92% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 163.67 114.95 107.06 107.19 110.95 91.06 89.69 49.27%
EPS 39.96 15.18 11.61 10.96 11.32 12.69 11.16 133.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.78 0.72 0.69 0.69 0.66 0.59 30.51%
Adjusted Per Share Value based on latest NOSH - 128,264
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 10.28 7.22 6.72 6.74 6.98 2.91 2.01 196.55%
EPS 2.51 0.95 0.73 0.69 0.71 0.40 0.25 364.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0553 0.049 0.0452 0.0434 0.0434 0.0211 0.0132 159.65%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 - -
Price 1.05 1.80 0.94 0.88 0.87 1.50 0.00 -
P/RPS 0.64 1.57 0.88 0.82 0.78 1.65 0.00 -
P/EPS 2.63 11.85 8.09 8.03 7.69 11.82 0.00 -
EY 38.06 8.44 12.35 12.45 13.01 8.46 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 2.31 1.31 1.28 1.26 2.27 0.00 -
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 25/01/08 26/10/07 30/07/07 27/04/07 30/01/07 30/10/06 31/07/06 -
Price 1.20 0.96 0.96 0.98 0.99 0.77 0.69 -
P/RPS 0.73 0.84 0.90 0.91 0.89 0.85 0.77 -3.49%
P/EPS 3.00 6.32 8.27 8.94 8.75 6.07 6.18 -38.20%
EY 33.30 15.82 12.10 11.18 11.43 16.48 16.17 61.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.23 1.33 1.42 1.43 1.17 1.17 10.54%

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