[RSAWIT] QoQ Cumulative Quarter Result on 31-Aug-2009

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
23-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-Aug-2009
Profit Trend
QoQ- 26.76%
YoY- -65.83%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 95,734 215,293 199,546 151,890 111,712 75,052 42,699 91.11%
PBT 21,904 35,032 30,560 18,372 14,405 6,644 4,026 289.16%
Tax -5,715 -9,055 -7,945 -4,760 -3,667 -1,670 -1,007 302.57%
NP 16,189 25,977 22,615 13,612 10,738 4,974 3,019 284.67%
-
NP to SH 16,189 25,977 22,615 13,612 10,738 4,974 3,019 284.67%
-
Tax Rate 26.09% 25.85% 26.00% 25.91% 25.46% 25.14% 25.01% -
Total Cost 79,545 189,316 176,931 138,278 100,974 70,078 39,680 74.70%
-
Net Worth 67,988 87,231 96,257 112,868 84,672 79,481 82,219 -14.14%
Dividend
28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 67,988 87,231 96,257 112,868 84,672 79,481 82,219 -14.14%
NOSH 128,280 128,281 128,342 128,259 128,291 128,195 128,468 -0.11%
Ratio Analysis
28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 16.91% 12.07% 11.33% 8.96% 9.61% 6.63% 7.07% -
ROE 23.81% 29.78% 23.49% 12.06% 12.68% 6.26% 3.67% -
Per Share
28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 74.63 167.83 155.48 118.42 87.08 58.54 33.24 91.32%
EPS 12.62 20.25 17.63 10.61 8.37 3.88 2.35 285.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.68 0.75 0.88 0.66 0.62 0.64 -14.03%
Adjusted Per Share Value based on latest NOSH - 128,148
28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 4.69 10.54 9.77 7.44 5.47 3.67 2.09 91.24%
EPS 0.79 1.27 1.11 0.67 0.53 0.24 0.15 279.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0333 0.0427 0.0471 0.0553 0.0415 0.0389 0.0403 -14.19%
Price Multiplier on Financial Quarter End Date
28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 25/02/10 31/12/09 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.70 0.69 0.64 0.69 0.69 0.50 0.45 -
P/RPS 0.94 0.41 0.41 0.58 0.79 0.85 1.35 -25.20%
P/EPS 5.55 3.41 3.63 6.50 8.24 12.89 19.15 -62.97%
EY 18.03 29.35 27.53 15.38 12.13 7.76 5.22 170.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.01 0.85 0.78 1.05 0.81 0.70 66.33%
Price Multiplier on Announcement Date
28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 26/04/10 - 27/01/10 23/10/09 24/07/09 29/04/09 15/01/09 -
Price 0.75 0.00 0.73 0.69 0.68 0.58 0.49 -
P/RPS 1.00 0.00 0.47 0.58 0.78 0.99 1.47 -26.58%
P/EPS 5.94 0.00 4.14 6.50 8.12 14.95 20.85 -63.47%
EY 16.83 0.00 24.14 15.38 12.31 6.69 4.80 173.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.00 0.97 0.78 1.03 0.94 0.77 63.38%

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