[RSAWIT] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 18.3%
YoY- 30.49%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 253,940 159,489 72,165 359,568 267,205 168,592 74,396 126.19%
PBT 31,343 11,332 6,306 95,310 78,940 55,487 22,655 24.08%
Tax -10,235 -2,885 -1,427 -25,598 -18,523 -13,091 -5,788 46.07%
NP 21,108 8,447 4,879 69,712 60,417 42,396 16,867 16.08%
-
NP to SH 21,974 9,485 4,759 68,146 57,602 39,746 15,673 25.19%
-
Tax Rate 32.65% 25.46% 22.63% 26.86% 23.46% 23.59% 25.55% -
Total Cost 232,832 151,042 67,286 289,856 206,788 126,196 57,529 153.31%
-
Net Worth 1,200,431 1,237,173 1,220,786 548,242 469,503 449,686 443,102 93.98%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,200,431 1,237,173 1,220,786 548,242 469,503 449,686 443,102 93.98%
NOSH 2,034,629 2,061,956 2,069,130 929,225 159,695 157,784 156,573 450.15%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.31% 5.30% 6.76% 19.39% 22.61% 25.15% 22.67% -
ROE 1.83% 0.77% 0.39% 12.43% 12.27% 8.84% 3.54% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 12.48 7.73 3.49 38.70 167.32 106.85 47.52 -58.88%
EPS 1.08 0.46 0.23 4.63 36.07 25.19 10.01 -77.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.60 0.59 0.59 2.94 2.85 2.83 -64.73%
Adjusted Per Share Value based on latest NOSH - 1,329,047
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 12.44 7.81 3.53 17.61 13.09 8.26 3.64 126.38%
EPS 1.08 0.46 0.23 3.34 2.82 1.95 0.77 25.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.588 0.6059 0.5979 0.2685 0.23 0.2202 0.217 94.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.96 1.03 1.02 0.93 0.49 1.21 1.08 -
P/RPS 7.69 13.32 29.25 2.40 0.29 1.13 2.27 125.06%
P/EPS 88.89 223.91 443.48 12.68 1.36 4.80 10.79 306.33%
EY 1.13 0.45 0.23 7.89 73.61 20.82 9.27 -75.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.72 1.73 1.58 0.17 0.42 0.38 163.29%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 17/08/12 29/05/12 28/02/12 21/11/11 26/08/11 25/05/11 -
Price 0.90 1.04 1.04 1.12 0.85 1.05 1.07 -
P/RPS 7.21 13.45 29.82 2.89 0.51 0.98 2.25 116.89%
P/EPS 83.33 226.09 452.17 15.27 2.36 4.17 10.69 291.67%
EY 1.20 0.44 0.22 6.55 42.44 23.99 9.36 -74.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.73 1.76 1.90 0.29 0.37 0.38 152.44%

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