[RSAWIT] QoQ Annualized Quarter Result on 31-Aug-2009

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
23-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-Aug-2009
Profit Trend
QoQ- -4.93%
YoY- -65.83%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 229,761 215,293 171,039 151,890 148,949 150,104 256,194 -8.36%
PBT 52,569 35,032 26,194 18,372 19,206 13,288 24,156 86.59%
Tax -13,716 -9,055 -6,810 -4,760 -4,889 -3,340 -6,042 93.02%
NP 38,853 25,977 19,384 13,612 14,317 9,948 18,114 84.44%
-
NP to SH 38,853 25,977 19,384 13,612 14,317 9,948 18,114 84.44%
-
Tax Rate 26.09% 25.85% 26.00% 25.91% 25.46% 25.14% 25.01% -
Total Cost 190,908 189,316 151,655 138,278 134,632 140,156 238,080 -16.23%
-
Net Worth 67,988 87,231 96,257 112,868 84,672 79,481 82,219 -14.14%
Dividend
28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 67,988 87,231 96,257 112,868 84,672 79,481 82,219 -14.14%
NOSH 128,280 128,281 128,342 128,259 128,291 128,195 128,468 -0.11%
Ratio Analysis
28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 16.91% 12.07% 11.33% 8.96% 9.61% 6.63% 7.07% -
ROE 57.15% 29.78% 20.14% 12.06% 16.91% 12.52% 22.03% -
Per Share
28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 179.11 167.83 133.27 118.42 116.10 117.09 199.42 -8.25%
EPS 30.29 20.25 15.11 10.61 11.16 7.76 14.10 84.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.68 0.75 0.88 0.66 0.62 0.64 -14.03%
Adjusted Per Share Value based on latest NOSH - 128,148
28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 11.25 10.54 8.38 7.44 7.30 7.35 12.55 -8.39%
EPS 1.90 1.27 0.95 0.67 0.70 0.49 0.89 83.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0333 0.0427 0.0471 0.0553 0.0415 0.0389 0.0403 -14.19%
Price Multiplier on Financial Quarter End Date
28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 25/02/10 31/12/09 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.70 0.69 0.64 0.69 0.69 0.50 0.45 -
P/RPS 0.39 0.41 0.48 0.58 0.59 0.43 0.23 52.74%
P/EPS 2.31 3.41 4.24 6.50 6.18 6.44 3.19 -22.81%
EY 43.27 29.35 23.60 15.38 16.17 15.52 31.33 29.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.01 0.85 0.78 1.05 0.81 0.70 66.33%
Price Multiplier on Announcement Date
28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 26/04/10 - 27/01/10 23/10/09 24/07/09 29/04/09 15/01/09 -
Price 0.75 0.00 0.73 0.69 0.68 0.58 0.49 -
P/RPS 0.42 0.00 0.55 0.58 0.59 0.50 0.25 51.61%
P/EPS 2.48 0.00 4.83 6.50 6.09 7.47 3.48 -23.79%
EY 40.38 0.00 20.69 15.38 16.41 13.38 28.78 31.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.00 0.97 0.78 1.03 0.94 0.77 63.38%

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