[RSAWIT] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 20.04%
YoY- 168.79%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 CAGR
Revenue 359,568 356,273 337,184 297,584 291,050 225,833 193,665 63.91%
PBT 95,310 105,253 110,974 90,620 75,516 57,162 39,540 101.92%
Tax -25,598 -24,697 -26,182 -23,152 -19,965 -13,897 -9,922 113.17%
NP 69,712 80,556 84,792 67,468 55,551 43,264 29,617 98.11%
-
NP to SH 68,146 76,802 79,492 62,692 52,225 40,998 27,746 104.96%
-
Tax Rate 26.86% 23.46% 23.59% 25.55% 26.44% 24.31% 25.09% -
Total Cost 289,856 275,717 252,392 230,116 235,499 182,568 164,048 57.55%
-
Net Worth 548,242 469,503 449,686 443,102 360,633 419,940 0 -
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 CAGR
Net Worth 548,242 469,503 449,686 443,102 360,633 419,940 0 -
NOSH 929,225 159,695 157,784 156,573 133,567 132,056 128,298 386.17%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 CAGR
NP Margin 19.39% 22.61% 25.15% 22.67% 19.09% 19.16% 15.29% -
ROE 12.43% 16.36% 17.68% 14.15% 14.48% 9.76% 0.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 CAGR
RPS 38.70 223.10 213.70 190.06 217.90 171.01 150.95 -66.28%
EPS 4.63 48.09 50.38 40.04 39.10 31.05 21.63 -70.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 2.94 2.85 2.83 2.70 3.18 0.00 -
Adjusted Per Share Value based on latest NOSH - 156,573
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 CAGR
RPS 17.60 17.44 16.51 14.57 14.25 11.06 9.48 63.91%
EPS 3.34 3.76 3.89 3.07 2.56 2.01 1.36 104.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2684 0.2298 0.2201 0.2169 0.1765 0.2056 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/11/10 30/09/10 -
Price 0.93 0.49 1.21 1.08 1.02 0.83 0.74 -
P/RPS 2.40 0.22 0.57 0.57 0.47 0.49 0.49 255.71%
P/EPS 12.68 1.02 2.40 2.70 2.61 2.67 3.42 184.79%
EY 7.89 98.15 41.64 37.07 38.33 37.40 29.23 -64.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.17 0.42 0.38 0.38 0.26 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 CAGR
Date 28/02/12 21/11/11 26/08/11 25/05/11 24/02/11 24/01/11 - -
Price 1.12 0.85 1.05 1.07 1.09 1.14 0.00 -
P/RPS 2.89 0.38 0.49 0.56 0.50 0.67 0.00 -
P/EPS 15.27 1.77 2.08 2.67 2.79 3.67 0.00 -
EY 6.55 56.58 47.98 37.42 35.87 27.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 0.29 0.37 0.38 0.40 0.36 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