[RSAWIT] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -69.99%
YoY- 168.79%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 CAGR
Revenue 359,568 267,205 168,592 74,396 291,050 263,472 145,249 106.26%
PBT 95,310 78,940 55,487 22,655 75,516 66,689 29,655 154.07%
Tax -25,598 -18,523 -13,091 -5,788 -19,965 -16,214 -7,442 168.23%
NP 69,712 60,417 42,396 16,867 55,551 50,475 22,213 149.29%
-
NP to SH 68,146 57,602 39,746 15,673 52,225 47,831 20,810 157.90%
-
Tax Rate 26.86% 23.46% 23.59% 25.55% 26.44% 24.31% 25.10% -
Total Cost 289,856 206,788 126,196 57,529 235,499 212,997 123,036 98.25%
-
Net Worth 548,242 469,503 449,686 443,102 360,633 419,940 0 -
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 CAGR
Net Worth 548,242 469,503 449,686 443,102 360,633 419,940 0 -
NOSH 929,225 159,695 157,784 156,573 133,567 132,056 128,298 386.17%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 CAGR
NP Margin 19.39% 22.61% 25.15% 22.67% 19.09% 19.16% 15.29% -
ROE 12.43% 12.27% 8.84% 3.54% 14.48% 11.39% 0.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 CAGR
RPS 38.70 167.32 106.85 47.52 217.90 199.51 113.21 -57.57%
EPS 4.63 36.07 25.19 10.01 39.10 36.22 16.22 -63.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 2.94 2.85 2.83 2.70 3.18 0.00 -
Adjusted Per Share Value based on latest NOSH - 156,573
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 CAGR
RPS 17.61 13.09 8.26 3.64 14.26 12.90 7.11 106.34%
EPS 3.34 2.82 1.95 0.77 2.56 2.34 1.02 157.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2685 0.23 0.2202 0.217 0.1766 0.2057 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/11/10 30/09/10 -
Price 0.93 0.49 1.21 1.08 1.02 0.83 0.74 -
P/RPS 2.40 0.29 1.13 2.27 0.47 0.42 0.65 183.85%
P/EPS 12.68 1.36 4.80 10.79 2.61 2.29 4.56 126.32%
EY 7.89 73.61 20.82 9.27 38.33 43.64 21.92 -55.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.17 0.42 0.38 0.38 0.26 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 CAGR
Date 28/02/12 21/11/11 26/08/11 25/05/11 24/02/11 24/01/11 - -
Price 1.12 0.85 1.05 1.07 1.09 1.14 0.00 -
P/RPS 2.89 0.51 0.98 2.25 0.50 0.57 0.00 -
P/EPS 15.27 2.36 4.17 10.69 2.79 3.15 0.00 -
EY 6.55 42.44 23.99 9.36 35.87 31.77 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 0.29 0.37 0.38 0.40 0.36 0.00 -

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