[RSAWIT] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 153.6%
YoY- 280.49%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 CAGR
Revenue 72,165 359,568 267,205 168,592 74,396 291,050 263,472 -62.11%
PBT 6,306 95,310 78,940 55,487 22,655 75,516 66,689 -82.92%
Tax -1,427 -25,598 -18,523 -13,091 -5,788 -19,965 -16,214 -83.82%
NP 4,879 69,712 60,417 42,396 16,867 55,551 50,475 -82.64%
-
NP to SH 4,759 68,146 57,602 39,746 15,673 52,225 47,831 -82.26%
-
Tax Rate 22.63% 26.86% 23.46% 23.59% 25.55% 26.44% 24.31% -
Total Cost 67,286 289,856 206,788 126,196 57,529 235,499 212,997 -57.83%
-
Net Worth 1,220,786 548,242 469,503 449,686 443,102 360,633 419,940 122.51%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 CAGR
Net Worth 1,220,786 548,242 469,503 449,686 443,102 360,633 419,940 122.51%
NOSH 2,069,130 929,225 159,695 157,784 156,573 133,567 132,056 686.42%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 CAGR
NP Margin 6.76% 19.39% 22.61% 25.15% 22.67% 19.09% 19.16% -
ROE 0.39% 12.43% 12.27% 8.84% 3.54% 14.48% 11.39% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 CAGR
RPS 3.49 38.70 167.32 106.85 47.52 217.90 199.51 -95.17%
EPS 0.23 4.63 36.07 25.19 10.01 39.10 36.22 -97.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 2.94 2.85 2.83 2.70 3.18 -71.70%
Adjusted Per Share Value based on latest NOSH - 158,897
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 CAGR
RPS 3.53 17.60 13.08 8.25 3.64 14.25 12.90 -62.14%
EPS 0.23 3.34 2.82 1.95 0.77 2.56 2.34 -82.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5976 0.2684 0.2298 0.2201 0.2169 0.1765 0.2056 122.48%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/11/10 -
Price 1.02 0.93 0.49 1.21 1.08 1.02 0.83 -
P/RPS 29.25 2.40 0.29 1.13 2.27 0.47 0.42 2305.53%
P/EPS 443.48 12.68 1.36 4.80 10.79 2.61 2.29 5077.31%
EY 0.23 7.89 73.61 20.82 9.27 38.33 43.64 -98.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.58 0.17 0.42 0.38 0.38 0.26 313.88%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 CAGR
Date 29/05/12 28/02/12 21/11/11 26/08/11 25/05/11 24/02/11 24/01/11 -
Price 1.04 1.12 0.85 1.05 1.07 1.09 1.14 -
P/RPS 29.82 2.89 0.51 0.98 2.25 0.50 0.57 1841.29%
P/EPS 452.17 15.27 2.36 4.17 10.69 2.79 3.15 4036.52%
EY 0.22 6.55 42.44 23.99 9.36 35.87 31.77 -97.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.90 0.29 0.37 0.38 0.40 0.36 228.51%

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