[RSAWIT] QoQ Cumulative Quarter Result on 28-Feb-2009 [#2]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
29-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- 64.76%
YoY- -77.14%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 199,546 151,890 111,712 75,052 42,699 203,399 151,642 20.06%
PBT 30,560 18,372 14,405 6,644 4,026 54,300 41,340 -18.22%
Tax -7,945 -4,760 -3,667 -1,670 -1,007 -14,370 -10,994 -19.45%
NP 22,615 13,612 10,738 4,974 3,019 39,930 30,346 -17.78%
-
NP to SH 22,615 13,612 10,738 4,974 3,019 39,836 30,346 -17.78%
-
Tax Rate 26.00% 25.91% 25.46% 25.14% 25.01% 26.46% 26.59% -
Total Cost 176,931 138,278 100,974 70,078 39,680 163,469 121,296 28.58%
-
Net Worth 96,257 112,868 84,672 79,481 82,219 135,950 0 -
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 96,257 112,868 84,672 79,481 82,219 135,950 0 -
NOSH 128,342 128,259 128,291 128,195 128,468 128,254 128,251 0.04%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 11.33% 8.96% 9.61% 6.63% 7.07% 19.63% 20.01% -
ROE 23.49% 12.06% 12.68% 6.26% 3.67% 29.30% 0.00% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 155.48 118.42 87.08 58.54 33.24 158.59 118.24 20.00%
EPS 17.63 10.61 8.37 3.88 2.35 31.06 23.66 -17.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.88 0.66 0.62 0.64 1.06 0.00 -
Adjusted Per Share Value based on latest NOSH - 128,618
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 9.77 7.44 5.47 3.68 2.09 9.96 7.43 20.00%
EPS 1.11 0.67 0.53 0.24 0.15 1.95 1.49 -17.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0471 0.0553 0.0415 0.0389 0.0403 0.0666 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.64 0.69 0.69 0.50 0.45 0.79 1.08 -
P/RPS 0.41 0.58 0.79 0.85 1.35 0.50 0.91 -41.20%
P/EPS 3.63 6.50 8.24 12.89 19.15 2.54 4.56 -14.09%
EY 27.53 15.38 12.13 7.76 5.22 39.32 21.91 16.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.78 1.05 0.81 0.70 0.75 0.00 -
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 27/01/10 23/10/09 24/07/09 29/04/09 15/01/09 24/10/08 28/07/08 -
Price 0.73 0.69 0.68 0.58 0.49 0.47 0.89 -
P/RPS 0.47 0.58 0.78 0.99 1.47 0.30 0.75 -26.74%
P/EPS 4.14 6.50 8.12 14.95 20.85 1.51 3.76 6.62%
EY 24.14 15.38 12.31 6.69 4.80 66.09 26.59 -6.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.78 1.03 0.94 0.77 0.44 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