[RSAWIT] QoQ Cumulative Quarter Result on 30-Nov-2010

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
24-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Nov-2010
Profit Trend
QoQ- 129.85%
YoY- 84.13%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 CAGR
Revenue 168,592 74,396 291,050 263,472 145,249 181,623 86,511 94.87%
PBT 55,487 22,655 75,516 66,689 29,655 36,135 14,163 291.77%
Tax -13,091 -5,788 -19,965 -16,214 -7,442 -9,345 -3,700 253.81%
NP 42,396 16,867 55,551 50,475 22,213 26,790 10,463 305.19%
-
NP to SH 39,746 15,673 52,225 47,831 20,810 26,547 10,446 280.49%
-
Tax Rate 23.59% 25.55% 26.44% 24.31% 25.10% 25.86% 26.12% -
Total Cost 126,196 57,529 235,499 212,997 123,036 154,833 76,048 65.94%
-
Net Worth 449,686 443,102 360,633 419,940 0 78,230 0 -
Dividend
30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 CAGR
Net Worth 449,686 443,102 360,633 419,940 0 78,230 0 -
NOSH 157,784 156,573 133,567 132,056 128,298 128,246 128,329 22.95%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 CAGR
NP Margin 25.15% 22.67% 19.09% 19.16% 15.29% 14.75% 12.09% -
ROE 8.84% 3.54% 14.48% 11.39% 0.00% 33.93% 0.00% -
Per Share
30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 CAGR
RPS 106.85 47.52 217.90 199.51 113.21 141.62 67.41 58.50%
EPS 25.19 10.01 39.10 36.22 16.22 20.70 8.14 209.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.85 2.83 2.70 3.18 0.00 0.61 0.00 -
Adjusted Per Share Value based on latest NOSH - 147,159
30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 CAGR
RPS 8.25 3.64 14.25 12.90 7.11 8.89 4.24 94.57%
EPS 1.95 0.77 2.56 2.34 1.02 1.30 0.51 282.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2201 0.2169 0.1765 0.2056 0.00 0.0383 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 CAGR
Date 30/06/11 31/03/11 30/12/10 30/11/10 30/09/10 30/08/10 30/06/10 -
Price 1.21 1.08 1.02 0.83 0.74 0.75 0.70 -
P/RPS 1.13 2.27 0.47 0.42 0.65 0.53 1.04 8.65%
P/EPS 4.80 10.79 2.61 2.29 4.56 3.62 8.60 -44.18%
EY 20.82 9.27 38.33 43.64 21.92 27.60 11.63 79.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.38 0.26 0.00 1.23 0.00 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 CAGR
Date 26/08/11 25/05/11 24/02/11 24/01/11 - 25/10/10 - -
Price 1.05 1.07 1.09 1.14 0.00 0.95 0.00 -
P/RPS 0.98 2.25 0.50 0.57 0.00 0.67 0.00 -
P/EPS 4.17 10.69 2.79 3.15 0.00 4.59 0.00 -
EY 23.99 9.36 35.87 31.77 0.00 21.79 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.40 0.36 0.00 1.56 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