[RSAWIT] QoQ Cumulative Quarter Result on 31-Dec-2010

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010
Profit Trend
QoQ- 9.19%
YoY- 101.04%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 CAGR
Revenue 267,205 168,592 74,396 291,050 263,472 145,249 181,623 42.86%
PBT 78,940 55,487 22,655 75,516 66,689 29,655 36,135 105.87%
Tax -18,523 -13,091 -5,788 -19,965 -16,214 -7,442 -9,345 88.17%
NP 60,417 42,396 16,867 55,551 50,475 22,213 26,790 112.01%
-
NP to SH 57,602 39,746 15,673 52,225 47,831 20,810 26,547 104.58%
-
Tax Rate 23.46% 23.59% 25.55% 26.44% 24.31% 25.10% 25.86% -
Total Cost 206,788 126,196 57,529 235,499 212,997 123,036 154,833 30.65%
-
Net Worth 469,503 449,686 443,102 360,633 419,940 0 78,230 423.78%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 CAGR
Net Worth 469,503 449,686 443,102 360,633 419,940 0 78,230 423.78%
NOSH 159,695 157,784 156,573 133,567 132,056 128,298 128,246 22.46%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 CAGR
NP Margin 22.61% 25.15% 22.67% 19.09% 19.16% 15.29% 14.75% -
ROE 12.27% 8.84% 3.54% 14.48% 11.39% 0.00% 33.93% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 CAGR
RPS 167.32 106.85 47.52 217.90 199.51 113.21 141.62 16.66%
EPS 36.07 25.19 10.01 39.10 36.22 16.22 20.70 67.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.94 2.85 2.83 2.70 3.18 0.00 0.61 327.70%
Adjusted Per Share Value based on latest NOSH - 156,370
30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 CAGR
RPS 13.08 8.25 3.64 14.25 12.90 7.11 8.89 42.87%
EPS 2.82 1.95 0.77 2.56 2.34 1.02 1.30 104.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2298 0.2201 0.2169 0.1765 0.2056 0.00 0.0383 423.66%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/11/10 30/09/10 30/08/10 -
Price 0.49 1.21 1.08 1.02 0.83 0.74 0.75 -
P/RPS 0.29 1.13 2.27 0.47 0.42 0.65 0.53 -42.71%
P/EPS 1.36 4.80 10.79 2.61 2.29 4.56 3.62 -59.53%
EY 73.61 20.82 9.27 38.33 43.64 21.92 27.60 147.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.42 0.38 0.38 0.26 0.00 1.23 -83.93%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 CAGR
Date 21/11/11 26/08/11 25/05/11 24/02/11 24/01/11 - 25/10/10 -
Price 0.85 1.05 1.07 1.09 1.14 0.00 0.95 -
P/RPS 0.51 0.98 2.25 0.50 0.57 0.00 0.67 -22.28%
P/EPS 2.36 4.17 10.69 2.79 3.15 0.00 4.59 -45.91%
EY 42.44 23.99 9.36 35.87 31.77 0.00 21.79 85.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.37 0.38 0.40 0.36 0.00 1.56 -78.87%

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