[RSAWIT] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -72.07%
YoY- -69.64%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 313,883 338,586 318,978 288,660 359,568 356,273 337,184 -4.64%
PBT 31,528 41,790 22,664 25,224 95,310 105,253 110,974 -56.61%
Tax -11,736 -13,646 -5,770 -5,708 -25,598 -24,697 -26,182 -41.28%
NP 19,792 28,144 16,894 19,516 69,712 80,556 84,792 -61.92%
-
NP to SH 21,026 29,298 18,970 19,036 68,146 76,802 79,492 -58.62%
-
Tax Rate 37.22% 32.65% 25.46% 22.63% 26.86% 23.46% 23.59% -
Total Cost 294,091 310,442 302,084 269,144 289,856 275,717 252,392 10.68%
-
Net Worth 1,204,401 1,200,431 1,237,173 1,220,786 548,242 469,503 449,686 92.28%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,204,401 1,200,431 1,237,173 1,220,786 548,242 469,503 449,686 92.28%
NOSH 2,041,359 2,034,629 2,061,956 2,069,130 929,225 159,695 157,784 446.85%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.31% 8.31% 5.30% 6.76% 19.39% 22.61% 25.15% -
ROE 1.75% 2.44% 1.53% 1.56% 12.43% 16.36% 17.68% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 15.38 16.64 15.47 13.95 38.70 223.10 213.70 -82.55%
EPS 1.03 1.44 0.92 0.92 4.63 48.09 50.38 -92.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.60 0.59 0.59 2.94 2.85 -64.83%
Adjusted Per Share Value based on latest NOSH - 2,069,130
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 15.37 16.58 15.62 14.13 17.60 17.44 16.51 -4.63%
EPS 1.03 1.43 0.93 0.93 3.34 3.76 3.89 -58.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5896 0.5877 0.6057 0.5976 0.2684 0.2298 0.2201 92.30%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.85 0.96 1.03 1.02 0.93 0.49 1.21 -
P/RPS 5.53 5.77 6.66 7.31 2.40 0.22 0.57 351.76%
P/EPS 82.52 66.67 111.96 110.87 12.68 1.02 2.40 946.10%
EY 1.21 1.50 0.89 0.90 7.89 98.15 41.64 -90.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.63 1.72 1.73 1.58 0.17 0.42 126.52%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 23/11/12 17/08/12 29/05/12 28/02/12 21/11/11 26/08/11 -
Price 0.74 0.90 1.04 1.04 1.12 0.85 1.05 -
P/RPS 4.81 5.41 6.72 7.45 2.89 0.38 0.49 355.29%
P/EPS 71.84 62.50 113.04 113.04 15.27 1.77 2.08 949.23%
EY 1.39 1.60 0.88 0.88 6.55 56.58 47.98 -90.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.53 1.73 1.76 1.90 0.29 0.37 124.32%

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