[RSAWIT] QoQ Annualized Quarter Result on 29-Feb-2008 [#2]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
22-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
29-Feb-2008 [#2]
Profit Trend
QoQ- -15.07%
YoY- 209.41%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 256,194 203,399 202,189 199,322 209,856 147,394 137,285 51.40%
PBT 24,156 54,300 55,120 60,240 69,876 26,878 20,381 11.96%
Tax -6,042 -14,370 -14,658 -16,724 -18,640 -7,408 -5,489 6.58%
NP 18,114 39,930 40,461 43,516 51,236 19,470 14,892 13.90%
-
NP to SH 18,114 39,836 40,461 43,516 51,236 19,470 14,892 13.90%
-
Tax Rate 25.01% 26.46% 26.59% 27.76% 26.68% 27.56% 26.93% -
Total Cost 238,080 163,469 161,728 155,806 158,620 127,924 122,393 55.63%
-
Net Worth 82,219 135,950 0 0 112,833 100,017 92,326 -7.41%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 82,219 135,950 0 0 112,833 100,017 92,326 -7.41%
NOSH 128,468 128,254 128,251 128,276 128,220 128,228 128,231 0.12%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 7.07% 19.63% 20.01% 21.83% 24.41% 13.21% 10.85% -
ROE 22.03% 29.30% 0.00% 0.00% 45.41% 19.47% 16.13% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 199.42 158.59 157.65 155.38 163.67 114.95 107.06 51.21%
EPS 14.10 31.06 31.55 33.92 39.96 15.18 11.61 13.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 1.06 0.00 0.00 0.88 0.78 0.72 -7.53%
Adjusted Per Share Value based on latest NOSH - 128,350
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 12.55 9.96 9.90 9.76 10.28 7.22 6.72 51.48%
EPS 0.89 1.95 1.98 2.13 2.51 0.95 0.73 14.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0403 0.0666 0.00 0.00 0.0553 0.049 0.0452 -7.34%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 0.45 0.79 1.08 1.12 1.05 1.80 0.94 -
P/RPS 0.23 0.50 0.69 0.72 0.64 1.57 0.88 -59.02%
P/EPS 3.19 2.54 3.42 3.30 2.63 11.85 8.09 -46.13%
EY 31.33 39.32 29.21 30.29 38.06 8.44 12.35 85.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.75 0.00 0.00 1.19 2.31 1.31 -34.07%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 15/01/09 24/10/08 28/07/08 22/04/08 25/01/08 26/10/07 30/07/07 -
Price 0.49 0.47 0.89 1.09 1.20 0.96 0.96 -
P/RPS 0.25 0.30 0.56 0.70 0.73 0.84 0.90 -57.32%
P/EPS 3.48 1.51 2.82 3.21 3.00 6.32 8.27 -43.75%
EY 28.78 66.09 35.45 31.12 33.30 15.82 12.10 77.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.44 0.00 0.00 1.36 1.23 1.33 -30.46%

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