[RSAWIT] QoQ Annualized Quarter Result on 31-May-2007 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
30-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-May-2007 [#3]
Profit Trend
QoQ- 5.89%
YoY- 192.31%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 199,322 209,856 147,394 137,285 137,546 142,468 59,322 124.49%
PBT 60,240 69,876 26,878 20,381 19,438 20,416 11,818 196.47%
Tax -16,724 -18,640 -7,408 -5,489 -5,374 -5,880 -3,551 181.23%
NP 43,516 51,236 19,470 14,892 14,064 14,536 8,267 202.90%
-
NP to SH 43,516 51,236 19,470 14,892 14,064 14,536 8,267 202.90%
-
Tax Rate 27.76% 26.68% 27.56% 26.93% 27.65% 28.80% 30.05% -
Total Cost 155,806 158,620 127,924 122,393 123,482 127,932 51,055 110.53%
-
Net Worth 0 112,833 100,017 92,326 88,541 88,602 42,996 -
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 0 112,833 100,017 92,326 88,541 88,602 42,996 -
NOSH 128,276 128,220 128,228 128,231 128,321 128,409 65,145 57.16%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 21.83% 24.41% 13.21% 10.85% 10.22% 10.20% 13.94% -
ROE 0.00% 45.41% 19.47% 16.13% 15.88% 16.41% 19.23% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 155.38 163.67 114.95 107.06 107.19 110.95 91.06 42.84%
EPS 33.92 39.96 15.18 11.61 10.96 11.32 12.69 92.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.88 0.78 0.72 0.69 0.69 0.66 -
Adjusted Per Share Value based on latest NOSH - 128,447
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 9.76 10.28 7.22 6.72 6.74 6.98 2.91 124.22%
EPS 2.13 2.51 0.95 0.73 0.69 0.71 0.40 205.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0553 0.049 0.0452 0.0434 0.0434 0.0211 -
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 -
Price 1.12 1.05 1.80 0.94 0.88 0.87 1.50 -
P/RPS 0.72 0.64 1.57 0.88 0.82 0.78 1.65 -42.49%
P/EPS 3.30 2.63 11.85 8.09 8.03 7.69 11.82 -57.31%
EY 30.29 38.06 8.44 12.35 12.45 13.01 8.46 134.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.19 2.31 1.31 1.28 1.26 2.27 -
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 22/04/08 25/01/08 26/10/07 30/07/07 27/04/07 30/01/07 30/10/06 -
Price 1.09 1.20 0.96 0.96 0.98 0.99 0.77 -
P/RPS 0.70 0.73 0.84 0.90 0.91 0.89 0.85 -12.15%
P/EPS 3.21 3.00 6.32 8.27 8.94 8.75 6.07 -34.63%
EY 31.12 33.30 15.82 12.10 11.18 11.43 16.48 52.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.36 1.23 1.33 1.42 1.43 1.17 -

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