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

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009
Profit Trend
QoQ- 14.87%
YoY- 90.84%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 CAGR
Revenue 137,486 46,971 95,734 215,293 199,546 151,890 111,712 23.07%
PBT 29,209 7,769 21,904 35,032 30,560 18,372 14,405 102.76%
Tax -7,570 -1,921 -5,715 -9,055 -7,945 -4,760 -3,667 106.43%
NP 21,639 5,848 16,189 25,977 22,615 13,612 10,738 101.51%
-
NP to SH 21,639 5,831 16,189 25,977 22,615 13,612 10,738 101.51%
-
Tax Rate 25.92% 24.73% 26.09% 25.85% 26.00% 25.91% 25.46% -
Total Cost 115,847 41,123 79,545 189,316 176,931 138,278 100,974 14.72%
-
Net Worth 73,113 0 67,988 87,231 96,257 112,868 84,672 -13.65%
Dividend
31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 73,113 0 67,988 87,231 96,257 112,868 84,672 -13.65%
NOSH 128,235 128,153 128,280 128,281 128,342 128,259 128,291 -0.04%
Ratio Analysis
31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 15.74% 12.45% 16.91% 12.07% 11.33% 8.96% 9.61% -
ROE 29.60% 0.00% 23.81% 29.78% 23.49% 12.06% 12.68% -
Per Share
31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 CAGR
RPS 107.19 36.65 74.63 167.83 155.48 118.42 87.08 23.09%
EPS 16.87 4.55 12.62 20.25 17.63 10.61 8.37 101.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.00 0.53 0.68 0.75 0.88 0.66 -13.63%
Adjusted Per Share Value based on latest NOSH - 128,320
31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 CAGR
RPS 6.73 2.30 4.69 10.54 9.77 7.44 5.47 23.03%
EPS 1.06 0.29 0.79 1.27 1.11 0.67 0.53 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0358 0.00 0.0333 0.0427 0.0471 0.0553 0.0415 -13.73%
Price Multiplier on Financial Quarter End Date
31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 CAGR
Date 31/05/10 31/03/10 25/02/10 31/12/09 30/11/09 28/08/09 29/05/09 -
Price 0.70 0.76 0.70 0.69 0.64 0.69 0.69 -
P/RPS 0.65 2.07 0.94 0.41 0.41 0.58 0.79 -17.72%
P/EPS 4.15 16.70 5.55 3.41 3.63 6.50 8.24 -49.63%
EY 24.10 5.99 18.03 29.35 27.53 15.38 12.13 98.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.00 1.32 1.01 0.85 0.78 1.05 17.14%
Price Multiplier on Announcement Date
31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 CAGR
Date 26/07/10 - 26/04/10 - 27/01/10 23/10/09 24/07/09 -
Price 0.73 0.00 0.75 0.00 0.73 0.69 0.68 -
P/RPS 0.68 0.00 1.00 0.00 0.47 0.58 0.78 -12.82%
P/EPS 4.33 0.00 5.94 0.00 4.14 6.50 8.12 -46.67%
EY 23.11 0.00 16.83 0.00 24.14 15.38 12.31 87.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.00 1.42 0.00 0.97 0.78 1.03 24.27%

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