[RSAWIT] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -51.73%
YoY- 110.01%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 CAGR
Revenue 263,472 145,249 181,623 86,511 137,486 46,971 95,734 283.31%
PBT 66,689 29,655 36,135 14,163 29,209 7,769 21,904 338.30%
Tax -16,214 -7,442 -9,345 -3,700 -7,570 -1,921 -5,715 299.10%
NP 50,475 22,213 26,790 10,463 21,639 5,848 16,189 352.35%
-
NP to SH 47,831 20,810 26,547 10,446 21,639 5,831 16,189 321.18%
-
Tax Rate 24.31% 25.10% 25.86% 26.12% 25.92% 24.73% 26.09% -
Total Cost 212,997 123,036 154,833 76,048 115,847 41,123 79,545 269.61%
-
Net Worth 419,940 0 78,230 0 73,113 0 67,988 1020.85%
Dividend
30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 CAGR
Net Worth 419,940 0 78,230 0 73,113 0 67,988 1020.85%
NOSH 132,056 128,298 128,246 128,329 128,235 128,153 128,280 3.92%
Ratio Analysis
30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 CAGR
NP Margin 19.16% 15.29% 14.75% 12.09% 15.74% 12.45% 16.91% -
ROE 11.39% 0.00% 33.93% 0.00% 29.60% 0.00% 23.81% -
Per Share
30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 CAGR
RPS 199.51 113.21 141.62 67.41 107.19 36.65 74.63 268.81%
EPS 36.22 16.22 20.70 8.14 16.87 4.55 12.62 305.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.18 0.00 0.61 0.00 0.57 0.00 0.53 978.49%
Adjusted Per Share Value based on latest NOSH - 128,194
30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 CAGR
RPS 12.90 7.11 8.90 4.24 6.73 2.30 4.69 283.02%
EPS 2.34 1.02 1.30 0.51 1.06 0.29 0.79 322.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2057 0.00 0.0383 0.00 0.0358 0.00 0.0333 1020.97%
Price Multiplier on Financial Quarter End Date
30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 CAGR
Date 30/11/10 30/09/10 30/08/10 30/06/10 31/05/10 31/03/10 25/02/10 -
Price 0.83 0.74 0.75 0.70 0.70 0.76 0.70 -
P/RPS 0.42 0.65 0.53 1.04 0.65 2.07 0.94 -65.67%
P/EPS 2.29 4.56 3.62 8.60 4.15 16.70 5.55 -69.11%
EY 43.64 21.92 27.60 11.63 24.10 5.99 18.03 223.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.00 1.23 0.00 1.23 0.00 1.32 -88.42%
Price Multiplier on Announcement Date
30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 CAGR
Date 24/01/11 - 25/10/10 - 26/07/10 - 26/04/10 -
Price 1.14 0.00 0.95 0.00 0.73 0.00 0.75 -
P/RPS 0.57 0.00 0.67 0.00 0.68 0.00 1.00 -52.57%
P/EPS 3.15 0.00 4.59 0.00 4.33 0.00 5.94 -56.91%
EY 31.77 0.00 21.79 0.00 23.11 0.00 16.83 132.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.00 1.56 0.00 1.28 0.00 1.42 -83.82%

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