[RSAWIT] QoQ Cumulative Quarter Result on 31-Aug-2008 [#4]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
24-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-Aug-2008 [#4]
Profit Trend
QoQ- 31.27%
YoY- 104.6%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 111,712 75,052 42,699 203,399 151,642 99,661 52,464 65.43%
PBT 14,405 6,644 4,026 54,300 41,340 30,120 17,469 -12.05%
Tax -3,667 -1,670 -1,007 -14,370 -10,994 -8,362 -4,660 -14.75%
NP 10,738 4,974 3,019 39,930 30,346 21,758 12,809 -11.08%
-
NP to SH 10,738 4,974 3,019 39,836 30,346 21,758 12,809 -11.08%
-
Tax Rate 25.46% 25.14% 25.01% 26.46% 26.59% 27.76% 26.68% -
Total Cost 100,974 70,078 39,680 163,469 121,296 77,903 39,655 86.36%
-
Net Worth 84,672 79,481 82,219 135,950 0 0 112,833 -17.40%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 84,672 79,481 82,219 135,950 0 0 112,833 -17.40%
NOSH 128,291 128,195 128,468 128,254 128,251 128,276 128,220 0.03%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 9.61% 6.63% 7.07% 19.63% 20.01% 21.83% 24.41% -
ROE 12.68% 6.26% 3.67% 29.30% 0.00% 0.00% 11.35% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 87.08 58.54 33.24 158.59 118.24 77.69 40.92 65.36%
EPS 8.37 3.88 2.35 31.06 23.66 16.96 9.99 -11.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.62 0.64 1.06 0.00 0.00 0.88 -17.43%
Adjusted Per Share Value based on latest NOSH - 128,254
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 5.47 3.67 2.09 9.96 7.42 4.88 2.57 65.38%
EPS 0.53 0.24 0.15 1.95 1.49 1.07 0.63 -10.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0415 0.0389 0.0403 0.0666 0.00 0.00 0.0552 -17.30%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 0.69 0.50 0.45 0.79 1.08 1.12 1.05 -
P/RPS 0.79 0.85 1.35 0.50 0.91 1.44 2.57 -54.42%
P/EPS 8.24 12.89 19.15 2.54 4.56 6.60 10.51 -14.96%
EY 12.13 7.76 5.22 39.32 21.91 15.14 9.51 17.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.81 0.70 0.75 0.00 0.00 1.19 -7.99%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 24/07/09 29/04/09 15/01/09 24/10/08 28/07/08 22/04/08 25/01/08 -
Price 0.68 0.58 0.49 0.47 0.89 1.09 1.20 -
P/RPS 0.78 0.99 1.47 0.30 0.75 1.40 2.93 -58.58%
P/EPS 8.12 14.95 20.85 1.51 3.76 6.43 12.01 -22.94%
EY 12.31 6.69 4.80 66.09 26.59 15.56 8.32 29.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.94 0.77 0.44 0.00 0.00 1.36 -16.89%

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