[RSAWIT] QoQ Annualized Quarter Result on 30-Nov-2006 [#1]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
30-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
30-Nov-2006 [#1]
Profit Trend
QoQ- 75.83%
YoY--%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 147,394 137,285 137,546 142,468 59,322 40,942 96,132 32.86%
PBT 26,878 20,381 19,438 20,416 11,818 6,857 19,674 23.05%
Tax -7,408 -5,489 -5,374 -5,880 -3,551 -1,762 -18,074 -44.73%
NP 19,470 14,892 14,064 14,536 8,267 5,094 1,600 426.64%
-
NP to SH 19,470 14,892 14,064 14,536 8,267 5,094 1,600 426.64%
-
Tax Rate 27.56% 26.93% 27.65% 28.80% 30.05% 25.70% 91.87% -
Total Cost 127,924 122,393 123,482 127,932 51,055 35,848 94,532 22.27%
-
Net Worth 100,017 92,326 88,541 88,602 42,996 26,934 4,505 685.47%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 100,017 92,326 88,541 88,602 42,996 26,934 4,505 685.47%
NOSH 128,228 128,231 128,321 128,409 65,145 45,651 7,905 537.55%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 13.21% 10.85% 10.22% 10.20% 13.94% 12.44% 1.66% -
ROE 19.47% 16.13% 15.88% 16.41% 19.23% 18.92% 35.51% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 114.95 107.06 107.19 110.95 91.06 89.69 1,216.07 -79.15%
EPS 15.18 11.61 10.96 11.32 12.69 11.16 20.24 -17.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.72 0.69 0.69 0.66 0.59 0.57 23.18%
Adjusted Per Share Value based on latest NOSH - 128,409
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 7.22 6.72 6.74 6.98 2.91 2.01 4.71 32.84%
EPS 0.95 0.73 0.69 0.71 0.40 0.25 0.08 418.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.049 0.0452 0.0434 0.0434 0.0211 0.0132 0.0022 687.15%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 - - -
Price 1.80 0.94 0.88 0.87 1.50 0.00 0.00 -
P/RPS 1.57 0.88 0.82 0.78 1.65 0.00 0.00 -
P/EPS 11.85 8.09 8.03 7.69 11.82 0.00 0.00 -
EY 8.44 12.35 12.45 13.01 8.46 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 1.31 1.28 1.26 2.27 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 26/10/07 30/07/07 27/04/07 30/01/07 30/10/06 31/07/06 03/07/06 -
Price 0.96 0.96 0.98 0.99 0.77 0.69 0.56 -
P/RPS 0.84 0.90 0.91 0.89 0.85 0.77 0.05 552.59%
P/EPS 6.32 8.27 8.94 8.75 6.07 6.18 2.77 73.05%
EY 15.82 12.10 11.18 11.43 16.48 16.17 36.14 -42.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.33 1.42 1.43 1.17 1.17 0.98 16.30%

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