[RSAWIT] QoQ Annualized Quarter Result on 30-Nov-2010

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
24-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Nov-2010
Profit Trend
QoQ- 47.76%
YoY- 57.82%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 CAGR
Revenue 337,184 297,584 291,050 225,833 193,665 198,134 173,022 94.87%
PBT 110,974 90,620 75,516 57,162 39,540 39,420 28,326 291.77%
Tax -26,182 -23,152 -19,965 -13,897 -9,922 -10,194 -7,400 253.81%
NP 84,792 67,468 55,551 43,264 29,617 29,225 20,926 305.19%
-
NP to SH 79,492 62,692 52,225 40,998 27,746 28,960 20,892 280.49%
-
Tax Rate 23.59% 25.55% 26.44% 24.31% 25.09% 25.86% 26.12% -
Total Cost 252,392 230,116 235,499 182,568 164,048 168,908 152,096 65.94%
-
Net Worth 449,686 443,102 360,633 419,940 0 78,230 0 -
Dividend
30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 CAGR
Net Worth 449,686 443,102 360,633 419,940 0 78,230 0 -
NOSH 157,784 156,573 133,567 132,056 128,298 128,246 128,329 22.95%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 CAGR
NP Margin 25.15% 22.67% 19.09% 19.16% 15.29% 14.75% 12.09% -
ROE 17.68% 14.15% 14.48% 9.76% 0.00% 37.02% 0.00% -
Per Share
30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 CAGR
RPS 213.70 190.06 217.90 171.01 150.95 154.49 134.83 58.49%
EPS 50.38 40.04 39.10 31.05 21.63 22.58 16.28 209.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.85 2.83 2.70 3.18 0.00 0.61 0.00 -
Adjusted Per Share Value based on latest NOSH - 147,159
30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 CAGR
RPS 16.51 14.57 14.25 11.06 9.48 9.70 8.47 94.92%
EPS 3.89 3.07 2.56 2.01 1.36 1.42 1.02 281.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2201 0.2169 0.1765 0.2056 0.00 0.0383 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 CAGR
Date 30/06/11 31/03/11 30/12/10 30/11/10 30/09/10 30/08/10 30/06/10 -
Price 1.21 1.08 1.02 0.83 0.74 0.75 0.70 -
P/RPS 0.57 0.57 0.47 0.49 0.49 0.49 0.52 9.61%
P/EPS 2.40 2.70 2.61 2.67 3.42 3.32 4.30 -44.18%
EY 41.64 37.07 38.33 37.40 29.23 30.11 23.26 79.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.38 0.26 0.00 1.23 0.00 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 CAGR
Date 26/08/11 25/05/11 24/02/11 24/01/11 - 25/10/10 - -
Price 1.05 1.07 1.09 1.14 0.00 0.95 0.00 -
P/RPS 0.49 0.56 0.50 0.67 0.00 0.61 0.00 -
P/EPS 2.08 2.67 2.79 3.67 0.00 4.21 0.00 -
EY 47.98 37.42 35.87 27.23 0.00 23.77 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.40 0.36 0.00 1.56 0.00 -

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