[RSAWIT] QoQ Cumulative Quarter Result on 28-Feb-2007 [#2]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
28-Feb-2007 [#2]
Profit Trend
QoQ- 93.51%
YoY- 779.0%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 52,464 147,394 102,964 68,773 35,617 59,322 30,707 42.87%
PBT 17,469 26,878 15,286 9,719 5,104 11,818 5,143 125.79%
Tax -4,660 -7,408 -4,117 -2,687 -1,470 -3,551 -1,322 131.43%
NP 12,809 19,470 11,169 7,032 3,634 8,267 3,821 123.82%
-
NP to SH 12,809 19,470 11,169 7,032 3,634 8,267 3,821 123.82%
-
Tax Rate 26.68% 27.56% 26.93% 27.65% 28.80% 30.05% 25.70% -
Total Cost 39,655 127,924 91,795 61,741 31,983 51,055 26,886 29.54%
-
Net Worth 112,833 100,017 92,326 88,541 88,602 42,996 26,934 159.64%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 112,833 100,017 92,326 88,541 88,602 42,996 26,934 159.64%
NOSH 128,220 128,228 128,231 128,321 128,409 65,145 45,651 98.94%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 24.41% 13.21% 10.85% 10.22% 10.20% 13.94% 12.44% -
ROE 11.35% 19.47% 12.10% 7.94% 4.10% 19.23% 14.19% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 40.92 114.95 80.30 53.59 27.74 91.06 67.26 -28.17%
EPS 9.99 15.18 8.71 5.48 2.83 12.69 8.37 12.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.78 0.72 0.69 0.69 0.66 0.59 30.51%
Adjusted Per Share Value based on latest NOSH - 128,264
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 2.57 7.22 5.04 3.37 1.74 2.90 1.50 43.13%
EPS 0.63 0.95 0.55 0.34 0.18 0.40 0.19 122.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0552 0.049 0.0452 0.0433 0.0434 0.021 0.0132 159.33%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 - -
Price 1.05 1.80 0.94 0.88 0.87 1.50 0.00 -
P/RPS 2.57 1.57 1.17 1.64 3.14 1.65 0.00 -
P/EPS 10.51 11.85 10.79 16.06 30.74 11.82 0.00 -
EY 9.51 8.44 9.27 6.23 3.25 8.46 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 2.31 1.31 1.28 1.26 2.27 0.00 -
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 25/01/08 26/10/07 30/07/07 27/04/07 30/01/07 30/10/06 31/07/06 -
Price 1.20 0.96 0.96 0.98 0.99 0.77 0.69 -
P/RPS 2.93 0.84 1.20 1.83 3.57 0.85 1.03 100.63%
P/EPS 12.01 6.32 11.02 17.88 34.98 6.07 8.24 28.52%
EY 8.32 15.82 9.07 5.59 2.86 16.48 12.13 -22.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.23 1.33 1.42 1.43 1.17 1.17 10.54%

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