[RSAWIT] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -35.63%
YoY- 110.01%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 CAGR
Revenue 225,833 193,665 198,134 173,022 206,229 187,884 229,761 -2.26%
PBT 57,162 39,540 39,420 28,326 43,813 31,076 52,569 11.75%
Tax -13,897 -9,922 -10,194 -7,400 -11,355 -7,684 -13,716 1.75%
NP 43,264 29,617 29,225 20,926 32,458 23,392 38,853 15.34%
-
NP to SH 40,998 27,746 28,960 20,892 32,458 23,324 38,853 7.39%
-
Tax Rate 24.31% 25.09% 25.86% 26.12% 25.92% 24.73% 26.09% -
Total Cost 182,568 164,048 168,908 152,096 173,770 164,492 190,908 -5.75%
-
Net Worth 419,940 0 78,230 0 73,113 0 67,988 1020.85%
Dividend
30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 CAGR
Net Worth 419,940 0 78,230 0 73,113 0 67,988 1020.85%
NOSH 132,056 128,298 128,246 128,329 128,235 128,153 128,280 3.92%
Ratio Analysis
30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 CAGR
NP Margin 19.16% 15.29% 14.75% 12.09% 15.74% 12.45% 16.91% -
ROE 9.76% 0.00% 37.02% 0.00% 44.39% 0.00% 57.15% -
Per Share
30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 CAGR
RPS 171.01 150.95 154.49 134.83 160.78 146.61 179.11 -5.95%
EPS 31.05 21.63 22.58 16.28 25.31 18.20 30.29 3.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.18 0.00 0.61 0.00 0.57 0.00 0.53 978.49%
Adjusted Per Share Value based on latest NOSH - 128,194
30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 CAGR
RPS 11.06 9.49 9.70 8.47 10.10 9.20 11.25 -2.23%
EPS 2.01 1.36 1.42 1.02 1.59 1.14 1.90 7.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2057 0.00 0.0383 0.00 0.0358 0.00 0.0333 1020.97%
Price Multiplier on Financial Quarter End Date
30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 CAGR
Date 30/11/10 30/09/10 30/08/10 30/06/10 31/05/10 31/03/10 25/02/10 -
Price 0.83 0.74 0.75 0.70 0.70 0.76 0.70 -
P/RPS 0.49 0.49 0.49 0.52 0.44 0.52 0.39 35.38%
P/EPS 2.67 3.42 3.32 4.30 2.77 4.18 2.31 21.19%
EY 37.40 29.23 30.11 23.26 36.15 23.95 43.27 -17.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.00 1.23 0.00 1.23 0.00 1.32 -88.42%
Price Multiplier on Announcement Date
30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 CAGR
Date 24/01/11 - 25/10/10 - 26/07/10 - 26/04/10 -
Price 1.14 0.00 0.95 0.00 0.73 0.00 0.75 -
P/RPS 0.67 0.00 0.61 0.00 0.45 0.00 0.42 85.86%
P/EPS 3.67 0.00 4.21 0.00 2.88 0.00 2.48 68.23%
EY 27.23 0.00 23.77 0.00 34.66 0.00 40.38 -40.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.00 1.56 0.00 1.28 0.00 1.42 -83.82%

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