[RSAWIT] QoQ Annualized Quarter Result on 31-Aug-2010

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
25-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Aug-2010
Profit Trend
QoQ- 38.62%
YoY- 112.76%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 CAGR
Revenue 291,050 225,833 193,665 198,134 173,022 206,229 187,884 78.76%
PBT 75,516 57,162 39,540 39,420 28,326 43,813 31,076 224.94%
Tax -19,965 -13,897 -9,922 -10,194 -7,400 -11,355 -7,684 255.13%
NP 55,551 43,264 29,617 29,225 20,926 32,458 23,392 215.17%
-
NP to SH 52,225 40,998 27,746 28,960 20,892 32,458 23,324 191.50%
-
Tax Rate 26.44% 24.31% 25.09% 25.86% 26.12% 25.92% 24.73% -
Total Cost 235,499 182,568 164,048 168,908 152,096 173,770 164,492 61.00%
-
Net Worth 360,633 419,940 0 78,230 0 73,113 0 -
Dividend
31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 CAGR
Net Worth 360,633 419,940 0 78,230 0 73,113 0 -
NOSH 133,567 132,056 128,298 128,246 128,329 128,235 128,153 5.64%
Ratio Analysis
31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 CAGR
NP Margin 19.09% 19.16% 15.29% 14.75% 12.09% 15.74% 12.45% -
ROE 14.48% 9.76% 0.00% 37.02% 0.00% 44.39% 0.00% -
Per Share
31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 CAGR
RPS 217.90 171.01 150.95 154.49 134.83 160.78 146.61 69.20%
EPS 39.10 31.05 21.63 22.58 16.28 25.31 18.20 175.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.70 3.18 0.00 0.61 0.00 0.57 0.00 -
Adjusted Per Share Value based on latest NOSH - 128,146
31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 CAGR
RPS 14.25 11.06 9.48 9.70 8.47 10.10 9.20 78.73%
EPS 2.56 2.01 1.36 1.42 1.02 1.59 1.14 192.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1765 0.2056 0.00 0.0383 0.00 0.0358 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 CAGR
Date 30/12/10 30/11/10 30/09/10 30/08/10 30/06/10 31/05/10 31/03/10 -
Price 1.02 0.83 0.74 0.75 0.70 0.70 0.76 -
P/RPS 0.47 0.49 0.49 0.49 0.52 0.44 0.52 -12.55%
P/EPS 2.61 2.67 3.42 3.32 4.30 2.77 4.18 -46.47%
EY 38.33 37.40 29.23 30.11 23.26 36.15 23.95 86.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.26 0.00 1.23 0.00 1.23 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 CAGR
Date 24/02/11 24/01/11 - 25/10/10 - 26/07/10 - -
Price 1.09 1.14 0.00 0.95 0.00 0.73 0.00 -
P/RPS 0.50 0.67 0.00 0.61 0.00 0.45 0.00 -
P/EPS 2.79 3.67 0.00 4.21 0.00 2.88 0.00 -
EY 35.87 27.23 0.00 23.77 0.00 34.66 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.00 1.56 0.00 1.28 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