[RSAWIT] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -21.61%
YoY- 93.8%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 CAGR
Revenue 74,396 291,050 263,472 145,249 181,623 86,511 137,486 -52.16%
PBT 22,655 75,516 66,689 29,655 36,135 14,163 29,209 -26.29%
Tax -5,788 -19,965 -16,214 -7,442 -9,345 -3,700 -7,570 -27.54%
NP 16,867 55,551 50,475 22,213 26,790 10,463 21,639 -25.85%
-
NP to SH 15,673 52,225 47,831 20,810 26,547 10,446 21,639 -32.11%
-
Tax Rate 25.55% 26.44% 24.31% 25.10% 25.86% 26.12% 25.92% -
Total Cost 57,529 235,499 212,997 123,036 154,833 76,048 115,847 -56.84%
-
Net Worth 443,102 360,633 419,940 0 78,230 0 73,113 770.01%
Dividend
31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 CAGR
Net Worth 443,102 360,633 419,940 0 78,230 0 73,113 770.01%
NOSH 156,573 133,567 132,056 128,298 128,246 128,329 128,235 27.08%
Ratio Analysis
31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 CAGR
NP Margin 22.67% 19.09% 19.16% 15.29% 14.75% 12.09% 15.74% -
ROE 3.54% 14.48% 11.39% 0.00% 33.93% 0.00% 29.60% -
Per Share
31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 CAGR
RPS 47.52 217.90 199.51 113.21 141.62 67.41 107.19 -62.34%
EPS 10.01 39.10 36.22 16.22 20.70 8.14 16.87 -46.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.83 2.70 3.18 0.00 0.61 0.00 0.57 584.78%
Adjusted Per Share Value based on latest NOSH - 128,279
31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 CAGR
RPS 3.64 14.26 12.90 7.11 8.90 4.24 6.73 -52.18%
EPS 0.77 2.56 2.34 1.02 1.30 0.51 1.06 -31.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.217 0.1766 0.2057 0.00 0.0383 0.00 0.0358 770.17%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 CAGR
Date 31/03/11 30/12/10 30/11/10 30/09/10 30/08/10 30/06/10 31/05/10 -
Price 1.08 1.02 0.83 0.74 0.75 0.70 0.70 -
P/RPS 2.27 0.47 0.42 0.65 0.53 1.04 0.65 348.84%
P/EPS 10.79 2.61 2.29 4.56 3.62 8.60 4.15 214.94%
EY 9.27 38.33 43.64 21.92 27.60 11.63 24.10 -68.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.26 0.00 1.23 0.00 1.23 -75.59%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 CAGR
Date 25/05/11 24/02/11 24/01/11 - 25/10/10 - 26/07/10 -
Price 1.07 1.09 1.14 0.00 0.95 0.00 0.73 -
P/RPS 2.25 0.50 0.57 0.00 0.67 0.00 0.68 320.67%
P/EPS 10.69 2.79 3.15 0.00 4.59 0.00 4.33 195.96%
EY 9.36 35.87 31.77 0.00 21.79 0.00 23.11 -66.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.36 0.00 1.56 0.00 1.28 -76.73%

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