[RSAWIT] QoQ Cumulative Quarter Result on 30-Nov-2008

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
15-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
30-Nov-2008
Profit Trend
QoQ- -92.42%
YoY- -76.43%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 151,890 111,712 75,052 42,699 203,399 151,642 99,661 32.33%
PBT 18,372 14,405 6,644 4,026 54,300 41,340 30,120 -28.01%
Tax -4,760 -3,667 -1,670 -1,007 -14,370 -10,994 -8,362 -31.24%
NP 13,612 10,738 4,974 3,019 39,930 30,346 21,758 -26.78%
-
NP to SH 13,612 10,738 4,974 3,019 39,836 30,346 21,758 -26.78%
-
Tax Rate 25.91% 25.46% 25.14% 25.01% 26.46% 26.59% 27.76% -
Total Cost 138,278 100,974 70,078 39,680 163,469 121,296 77,903 46.44%
-
Net Worth 112,868 84,672 79,481 82,219 135,950 0 0 -
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 112,868 84,672 79,481 82,219 135,950 0 0 -
NOSH 128,259 128,291 128,195 128,468 128,254 128,251 128,276 -0.00%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 8.96% 9.61% 6.63% 7.07% 19.63% 20.01% 21.83% -
ROE 12.06% 12.68% 6.26% 3.67% 29.30% 0.00% 0.00% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 118.42 87.08 58.54 33.24 158.59 118.24 77.69 32.34%
EPS 10.61 8.37 3.88 2.35 31.06 23.66 16.96 -26.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.66 0.62 0.64 1.06 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 128,468
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 7.44 5.47 3.67 2.09 9.96 7.42 4.88 32.36%
EPS 0.67 0.53 0.24 0.15 1.95 1.49 1.07 -26.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0553 0.0415 0.0389 0.0403 0.0666 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.69 0.69 0.50 0.45 0.79 1.08 1.12 -
P/RPS 0.58 0.79 0.85 1.35 0.50 0.91 1.44 -45.37%
P/EPS 6.50 8.24 12.89 19.15 2.54 4.56 6.60 -1.00%
EY 15.38 12.13 7.76 5.22 39.32 21.91 15.14 1.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.05 0.81 0.70 0.75 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 23/10/09 24/07/09 29/04/09 15/01/09 24/10/08 28/07/08 22/04/08 -
Price 0.69 0.68 0.58 0.49 0.47 0.89 1.09 -
P/RPS 0.58 0.78 0.99 1.47 0.30 0.75 1.40 -44.33%
P/EPS 6.50 8.12 14.95 20.85 1.51 3.76 6.43 0.72%
EY 15.38 12.31 6.69 4.80 66.09 26.59 15.56 -0.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.03 0.94 0.77 0.44 0.00 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