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

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009
Profit Trend
QoQ- 34.01%
YoY- 90.84%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 CAGR
Revenue 206,229 187,884 229,761 215,293 171,039 151,890 148,949 38.45%
PBT 43,813 31,076 52,569 35,032 26,194 18,372 19,206 128.12%
Tax -11,355 -7,684 -13,716 -9,055 -6,810 -4,760 -4,889 132.25%
NP 32,458 23,392 38,853 25,977 19,384 13,612 14,317 126.70%
-
NP to SH 32,458 23,324 38,853 25,977 19,384 13,612 14,317 126.70%
-
Tax Rate 25.92% 24.73% 26.09% 25.85% 26.00% 25.91% 25.46% -
Total Cost 173,770 164,492 190,908 189,316 151,655 138,278 134,632 29.07%
-
Net Worth 73,113 0 67,988 87,231 96,257 112,868 84,672 -13.65%
Dividend
31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 73,113 0 67,988 87,231 96,257 112,868 84,672 -13.65%
NOSH 128,235 128,153 128,280 128,281 128,342 128,259 128,291 -0.04%
Ratio Analysis
31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 15.74% 12.45% 16.91% 12.07% 11.33% 8.96% 9.61% -
ROE 44.39% 0.00% 57.15% 29.78% 20.14% 12.06% 16.91% -
Per Share
31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 CAGR
RPS 160.78 146.61 179.11 167.83 133.27 118.42 116.10 38.48%
EPS 25.31 18.20 30.29 20.25 15.11 10.61 11.16 126.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.00 0.53 0.68 0.75 0.88 0.66 -13.63%
Adjusted Per Share Value based on latest NOSH - 128,320
31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 CAGR
RPS 10.10 9.20 11.25 10.54 8.38 7.44 7.30 38.35%
EPS 1.59 1.14 1.90 1.27 0.95 0.67 0.70 127.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0358 0.00 0.0333 0.0427 0.0471 0.0553 0.0415 -13.73%
Price Multiplier on Financial Quarter End Date
31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 CAGR
Date 31/05/10 31/03/10 25/02/10 31/12/09 30/11/09 28/08/09 29/05/09 -
Price 0.70 0.76 0.70 0.69 0.64 0.69 0.69 -
P/RPS 0.44 0.52 0.39 0.41 0.48 0.58 0.59 -25.42%
P/EPS 2.77 4.18 2.31 3.41 4.24 6.50 6.18 -55.17%
EY 36.15 23.95 43.27 29.35 23.60 15.38 16.17 123.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.00 1.32 1.01 0.85 0.78 1.05 17.14%
Price Multiplier on Announcement Date
31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 CAGR
Date 26/07/10 - 26/04/10 - 27/01/10 23/10/09 24/07/09 -
Price 0.73 0.00 0.75 0.00 0.73 0.69 0.68 -
P/RPS 0.45 0.00 0.42 0.00 0.55 0.58 0.59 -23.72%
P/EPS 2.88 0.00 2.48 0.00 4.83 6.50 6.09 -52.70%
EY 34.66 0.00 40.38 0.00 20.69 15.38 16.41 111.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.00 1.42 0.00 0.97 0.78 1.03 24.27%

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