[RSAWIT] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 54.45%
YoY- -61.85%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 243,328 238,640 313,883 338,586 318,978 288,660 359,568 -22.93%
PBT -68,016 -60,068 31,528 41,790 22,664 25,224 95,310 -
Tax 8,890 3,408 -11,736 -13,646 -5,770 -5,708 -25,598 -
NP -59,126 -56,660 19,792 28,144 16,894 19,516 69,712 -
-
NP to SH -48,964 -44,708 21,026 29,298 18,970 19,036 68,146 -
-
Tax Rate - - 37.22% 32.65% 25.46% 22.63% 26.86% -
Total Cost 302,454 295,300 294,091 310,442 302,084 269,144 289,856 2.87%
-
Net Worth 1,162,894 1,178,665 1,204,401 1,200,431 1,237,173 1,220,786 548,242 65.16%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,162,894 1,178,665 1,204,401 1,200,431 1,237,173 1,220,786 548,242 65.16%
NOSH 2,040,166 2,032,181 2,041,359 2,034,629 2,061,956 2,069,130 929,225 69.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -24.30% -23.74% 6.31% 8.31% 5.30% 6.76% 19.39% -
ROE -4.21% -3.79% 1.75% 2.44% 1.53% 1.56% 12.43% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.93 11.74 15.38 16.64 15.47 13.95 38.70 -54.39%
EPS -2.40 -2.20 1.03 1.44 0.92 0.92 4.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.58 0.59 0.59 0.60 0.59 0.59 -2.27%
Adjusted Per Share Value based on latest NOSH - 2,047,377
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.92 11.69 15.37 16.58 15.62 14.14 17.61 -22.92%
EPS -2.40 -2.19 1.03 1.43 0.93 0.93 3.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5696 0.5773 0.5899 0.588 0.6059 0.5979 0.2685 65.17%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.81 0.785 0.85 0.96 1.03 1.02 0.93 -
P/RPS 6.79 6.68 5.53 5.77 6.66 7.31 2.40 100.16%
P/EPS -33.75 -35.68 82.52 66.67 111.96 110.87 12.68 -
EY -2.96 -2.80 1.21 1.50 0.89 0.90 7.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.35 1.44 1.63 1.72 1.73 1.58 -6.87%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 29/05/13 27/02/13 23/11/12 17/08/12 29/05/12 28/02/12 -
Price 0.775 0.895 0.74 0.90 1.04 1.04 1.12 -
P/RPS 6.50 7.62 4.81 5.41 6.72 7.45 2.89 71.74%
P/EPS -32.29 -40.68 71.84 62.50 113.04 113.04 15.27 -
EY -3.10 -2.46 1.39 1.60 0.88 0.88 6.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.54 1.25 1.53 1.73 1.76 1.90 -19.99%

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