[RSAWIT] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 44.93%
YoY- 176.8%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 159,489 72,165 359,568 267,205 168,592 74,396 291,050 -33.06%
PBT 11,332 6,306 95,310 78,940 55,487 22,655 75,516 -71.79%
Tax -2,885 -1,427 -25,598 -18,523 -13,091 -5,788 -19,965 -72.49%
NP 8,447 4,879 69,712 60,417 42,396 16,867 55,551 -71.54%
-
NP to SH 9,485 4,759 68,146 57,602 39,746 15,673 52,225 -67.96%
-
Tax Rate 25.46% 22.63% 26.86% 23.46% 23.59% 25.55% 26.44% -
Total Cost 151,042 67,286 289,856 206,788 126,196 57,529 235,499 -25.64%
-
Net Worth 1,237,173 1,220,786 548,242 469,503 449,686 443,102 360,633 127.63%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,237,173 1,220,786 548,242 469,503 449,686 443,102 360,633 127.63%
NOSH 2,061,956 2,069,130 929,225 159,695 157,784 156,573 133,567 521.02%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.30% 6.76% 19.39% 22.61% 25.15% 22.67% 19.09% -
ROE 0.77% 0.39% 12.43% 12.27% 8.84% 3.54% 14.48% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.73 3.49 38.70 167.32 106.85 47.52 217.90 -89.22%
EPS 0.46 0.23 4.63 36.07 25.19 10.01 39.10 -94.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.59 0.59 2.94 2.85 2.83 2.70 -63.34%
Adjusted Per Share Value based on latest NOSH - 163,507
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.81 3.53 17.61 13.09 8.26 3.64 14.26 -33.08%
EPS 0.46 0.23 3.34 2.82 1.95 0.77 2.56 -68.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6059 0.5979 0.2685 0.23 0.2202 0.217 0.1766 127.64%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.03 1.02 0.93 0.49 1.21 1.08 1.02 -
P/RPS 13.32 29.25 2.40 0.29 1.13 2.27 0.47 831.44%
P/EPS 223.91 443.48 12.68 1.36 4.80 10.79 2.61 1850.44%
EY 0.45 0.23 7.89 73.61 20.82 9.27 38.33 -94.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.73 1.58 0.17 0.42 0.38 0.38 173.88%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 29/05/12 28/02/12 21/11/11 26/08/11 25/05/11 24/02/11 -
Price 1.04 1.04 1.12 0.85 1.05 1.07 1.09 -
P/RPS 13.45 29.82 2.89 0.51 0.98 2.25 0.50 799.57%
P/EPS 226.09 452.17 15.27 2.36 4.17 10.69 2.79 1777.64%
EY 0.44 0.22 6.55 42.44 23.99 9.36 35.87 -94.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.76 1.90 0.29 0.37 0.38 0.40 165.69%

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