[RSAWIT] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -39.97%
YoY--%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 CAGR
Revenue 198,134 173,022 206,229 187,884 229,761 215,293 171,039 21.63%
PBT 39,420 28,326 43,813 31,076 52,569 35,032 26,194 72.37%
Tax -10,194 -7,400 -11,355 -7,684 -13,716 -9,055 -6,810 71.15%
NP 29,225 20,926 32,458 23,392 38,853 25,977 19,384 72.79%
-
NP to SH 28,960 20,892 32,458 23,324 38,853 25,977 19,384 70.71%
-
Tax Rate 25.86% 26.12% 25.92% 24.73% 26.09% 25.85% 26.00% -
Total Cost 168,908 152,096 173,770 164,492 190,908 189,316 151,655 15.43%
-
Net Worth 78,230 0 73,113 0 67,988 87,231 96,257 -24.13%
Dividend
31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 CAGR
Net Worth 78,230 0 73,113 0 67,988 87,231 96,257 -24.13%
NOSH 128,246 128,329 128,235 128,153 128,280 128,281 128,342 -0.09%
Ratio Analysis
31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 CAGR
NP Margin 14.75% 12.09% 15.74% 12.45% 16.91% 12.07% 11.33% -
ROE 37.02% 0.00% 44.39% 0.00% 57.15% 29.78% 20.14% -
Per Share
31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 CAGR
RPS 154.49 134.83 160.78 146.61 179.11 167.83 133.27 21.75%
EPS 22.58 16.28 25.31 18.20 30.29 20.25 15.11 70.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.00 0.57 0.00 0.53 0.68 0.75 -24.06%
Adjusted Per Share Value based on latest NOSH - 128,153
31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 CAGR
RPS 9.70 8.47 10.10 9.20 11.25 10.54 8.37 21.70%
EPS 1.42 1.02 1.59 1.14 1.90 1.27 0.95 70.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0383 0.00 0.0358 0.00 0.0333 0.0427 0.0471 -24.08%
Price Multiplier on Financial Quarter End Date
31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 CAGR
Date 30/08/10 30/06/10 31/05/10 31/03/10 25/02/10 31/12/09 30/11/09 -
Price 0.75 0.70 0.70 0.76 0.70 0.69 0.64 -
P/RPS 0.49 0.52 0.44 0.52 0.39 0.41 0.48 2.78%
P/EPS 3.32 4.30 2.77 4.18 2.31 3.41 4.24 -27.80%
EY 30.11 23.26 36.15 23.95 43.27 29.35 23.60 38.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.00 1.23 0.00 1.32 1.01 0.85 63.60%
Price Multiplier on Announcement Date
31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 CAGR
Date 25/10/10 - 26/07/10 - 26/04/10 - 27/01/10 -
Price 0.95 0.00 0.73 0.00 0.75 0.00 0.73 -
P/RPS 0.61 0.00 0.45 0.00 0.42 0.00 0.55 14.78%
P/EPS 4.21 0.00 2.88 0.00 2.48 0.00 4.83 -16.72%
EY 23.77 0.00 34.66 0.00 40.38 0.00 20.69 20.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.00 1.28 0.00 1.42 0.00 0.97 88.31%

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