[RSAWIT] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -93.02%
YoY- -69.64%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 313,883 253,940 159,489 72,165 359,568 267,205 168,592 51.05%
PBT 31,528 31,343 11,332 6,306 95,310 78,940 55,487 -31.28%
Tax -11,736 -10,235 -2,885 -1,427 -25,598 -18,523 -13,091 -6.99%
NP 19,792 21,108 8,447 4,879 69,712 60,417 42,396 -39.68%
-
NP to SH 21,026 21,974 9,485 4,759 68,146 57,602 39,746 -34.46%
-
Tax Rate 37.22% 32.65% 25.46% 22.63% 26.86% 23.46% 23.59% -
Total Cost 294,091 232,832 151,042 67,286 289,856 206,788 126,196 75.32%
-
Net Worth 1,204,401 1,200,431 1,237,173 1,220,786 548,242 469,503 449,686 92.28%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,204,401 1,200,431 1,237,173 1,220,786 548,242 469,503 449,686 92.28%
NOSH 2,041,359 2,034,629 2,061,956 2,069,130 929,225 159,695 157,784 446.85%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.31% 8.31% 5.30% 6.76% 19.39% 22.61% 25.15% -
ROE 1.75% 1.83% 0.77% 0.39% 12.43% 12.27% 8.84% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 15.38 12.48 7.73 3.49 38.70 167.32 106.85 -72.37%
EPS 1.03 1.08 0.46 0.23 4.63 36.07 25.19 -88.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.60 0.59 0.59 2.94 2.85 -64.83%
Adjusted Per Share Value based on latest NOSH - 2,069,130
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 15.37 12.44 7.81 3.53 17.61 13.09 8.26 51.00%
EPS 1.03 1.08 0.46 0.23 3.34 2.82 1.95 -34.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5899 0.588 0.6059 0.5979 0.2685 0.23 0.2202 92.31%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.85 0.96 1.03 1.02 0.93 0.49 1.21 -
P/RPS 5.53 7.69 13.32 29.25 2.40 0.29 1.13 186.86%
P/EPS 82.52 88.89 223.91 443.48 12.68 1.36 4.80 560.39%
EY 1.21 1.13 0.45 0.23 7.89 73.61 20.82 -84.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.63 1.72 1.73 1.58 0.17 0.42 126.52%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 23/11/12 17/08/12 29/05/12 28/02/12 21/11/11 26/08/11 -
Price 0.74 0.90 1.04 1.04 1.12 0.85 1.05 -
P/RPS 4.81 7.21 13.45 29.82 2.89 0.51 0.98 187.42%
P/EPS 71.84 83.33 226.09 452.17 15.27 2.36 4.17 561.31%
EY 1.39 1.20 0.44 0.22 6.55 42.44 23.99 -84.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.53 1.73 1.76 1.90 0.29 0.37 124.32%

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