[RSAWIT] QoQ Annualized Quarter Result on 28-Feb-2010

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
26-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
28-Feb-2010
Profit Trend
QoQ- 49.57%
YoY- 290.57%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 CAGR
Revenue 173,022 206,229 187,884 229,761 215,293 171,039 151,890 16.98%
PBT 28,326 43,813 31,076 52,569 35,032 26,194 18,372 68.46%
Tax -7,400 -11,355 -7,684 -13,716 -9,055 -6,810 -4,760 70.15%
NP 20,926 32,458 23,392 38,853 25,977 19,384 13,612 67.87%
-
NP to SH 20,892 32,458 23,324 38,853 25,977 19,384 13,612 67.54%
-
Tax Rate 26.12% 25.92% 24.73% 26.09% 25.85% 26.00% 25.91% -
Total Cost 152,096 173,770 164,492 190,908 189,316 151,655 138,278 12.15%
-
Net Worth 0 73,113 0 67,988 87,231 96,257 112,868 -
Dividend
30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 CAGR
Net Worth 0 73,113 0 67,988 87,231 96,257 112,868 -
NOSH 128,329 128,235 128,153 128,280 128,281 128,342 128,259 0.06%
Ratio Analysis
30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 CAGR
NP Margin 12.09% 15.74% 12.45% 16.91% 12.07% 11.33% 8.96% -
ROE 0.00% 44.39% 0.00% 57.15% 29.78% 20.14% 12.06% -
Per Share
30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 CAGR
RPS 134.83 160.78 146.61 179.11 167.83 133.27 118.42 16.92%
EPS 16.28 25.31 18.20 30.29 20.25 15.11 10.61 67.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.57 0.00 0.53 0.68 0.75 0.88 -
Adjusted Per Share Value based on latest NOSH - 128,217
30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 CAGR
RPS 8.47 10.10 9.20 11.25 10.54 8.38 7.44 16.90%
EPS 1.02 1.59 1.14 1.90 1.27 0.95 0.67 65.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0358 0.00 0.0333 0.0427 0.0471 0.0553 -
Price Multiplier on Financial Quarter End Date
30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 CAGR
Date 30/06/10 31/05/10 31/03/10 25/02/10 31/12/09 30/11/09 28/08/09 -
Price 0.70 0.70 0.76 0.70 0.69 0.64 0.69 -
P/RPS 0.52 0.44 0.52 0.39 0.41 0.48 0.58 -12.32%
P/EPS 4.30 2.77 4.18 2.31 3.41 4.24 6.50 -39.20%
EY 23.26 36.15 23.95 43.27 29.35 23.60 15.38 64.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.23 0.00 1.32 1.01 0.85 0.78 -
Price Multiplier on Announcement Date
30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 CAGR
Date - 26/07/10 - 26/04/10 - 27/01/10 23/10/09 -
Price 0.00 0.73 0.00 0.75 0.00 0.73 0.69 -
P/RPS 0.00 0.45 0.00 0.42 0.00 0.55 0.58 -
P/EPS 0.00 2.88 0.00 2.48 0.00 4.83 6.50 -
EY 0.00 34.66 0.00 40.38 0.00 20.69 15.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.28 0.00 1.42 0.00 0.97 0.78 -

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