[RSAWIT] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -3.38%
YoY- 176.8%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 318,978 288,660 359,568 356,273 337,184 297,584 291,050 6.30%
PBT 22,664 25,224 95,310 105,253 110,974 90,620 75,516 -55.20%
Tax -5,770 -5,708 -25,598 -24,697 -26,182 -23,152 -19,965 -56.32%
NP 16,894 19,516 69,712 80,556 84,792 67,468 55,551 -54.80%
-
NP to SH 18,970 19,036 68,146 76,802 79,492 62,692 52,225 -49.12%
-
Tax Rate 25.46% 22.63% 26.86% 23.46% 23.59% 25.55% 26.44% -
Total Cost 302,084 269,144 289,856 275,717 252,392 230,116 235,499 18.07%
-
Net Worth 1,237,173 1,220,786 548,242 469,503 449,686 443,102 360,633 127.63%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,237,173 1,220,786 548,242 469,503 449,686 443,102 360,633 127.63%
NOSH 2,061,956 2,069,130 929,225 159,695 157,784 156,573 133,567 521.02%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.30% 6.76% 19.39% 22.61% 25.15% 22.67% 19.09% -
ROE 1.53% 1.56% 12.43% 16.36% 17.68% 14.15% 14.48% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 15.47 13.95 38.70 223.10 213.70 190.06 217.90 -82.88%
EPS 0.92 0.92 4.63 48.09 50.38 40.04 39.10 -91.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.59 0.59 2.94 2.85 2.83 2.70 -63.34%
Adjusted Per Share Value based on latest NOSH - 163,507
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 15.62 14.14 17.61 17.45 16.51 14.58 14.26 6.26%
EPS 0.93 0.93 3.34 3.76 3.89 3.07 2.56 -49.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6059 0.5979 0.2685 0.23 0.2202 0.217 0.1766 127.64%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.03 1.02 0.93 0.49 1.21 1.08 1.02 -
P/RPS 6.66 7.31 2.40 0.22 0.57 0.57 0.47 486.52%
P/EPS 111.96 110.87 12.68 1.02 2.40 2.70 2.61 1128.22%
EY 0.89 0.90 7.89 98.15 41.64 37.07 38.33 -91.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.73 1.58 0.17 0.42 0.38 0.38 173.88%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 29/05/12 28/02/12 21/11/11 26/08/11 25/05/11 24/02/11 -
Price 1.04 1.04 1.12 0.85 1.05 1.07 1.09 -
P/RPS 6.72 7.45 2.89 0.38 0.49 0.56 0.50 466.17%
P/EPS 113.04 113.04 15.27 1.77 2.08 2.67 2.79 1082.31%
EY 0.88 0.88 6.55 56.58 47.98 37.42 35.87 -91.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.76 1.90 0.29 0.37 0.38 0.40 165.69%

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