[RSAWIT] QoQ Cumulative Quarter Result on 31-May-2007 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
30-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-May-2007 [#3]
Profit Trend
QoQ- 58.83%
YoY- 192.31%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 99,661 52,464 147,394 102,964 68,773 35,617 59,322 41.36%
PBT 30,120 17,469 26,878 15,286 9,719 5,104 11,818 86.69%
Tax -8,362 -4,660 -7,408 -4,117 -2,687 -1,470 -3,551 77.09%
NP 21,758 12,809 19,470 11,169 7,032 3,634 8,267 90.73%
-
NP to SH 21,758 12,809 19,470 11,169 7,032 3,634 8,267 90.73%
-
Tax Rate 27.76% 26.68% 27.56% 26.93% 27.65% 28.80% 30.05% -
Total Cost 77,903 39,655 127,924 91,795 61,741 31,983 51,055 32.57%
-
Net Worth 0 112,833 100,017 92,326 88,541 88,602 42,996 -
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 0 112,833 100,017 92,326 88,541 88,602 42,996 -
NOSH 128,276 128,220 128,228 128,231 128,321 128,409 65,145 57.16%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 21.83% 24.41% 13.21% 10.85% 10.22% 10.20% 13.94% -
ROE 0.00% 11.35% 19.47% 12.10% 7.94% 4.10% 19.23% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 77.69 40.92 114.95 80.30 53.59 27.74 91.06 -10.05%
EPS 16.96 9.99 15.18 8.71 5.48 2.83 12.69 21.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.88 0.78 0.72 0.69 0.69 0.66 -
Adjusted Per Share Value based on latest NOSH - 128,447
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 4.88 2.57 7.22 5.04 3.37 1.74 2.90 41.52%
EPS 1.07 0.63 0.95 0.55 0.34 0.18 0.40 92.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0552 0.049 0.0452 0.0433 0.0434 0.021 -
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 -
Price 1.12 1.05 1.80 0.94 0.88 0.87 1.50 -
P/RPS 1.44 2.57 1.57 1.17 1.64 3.14 1.65 -8.68%
P/EPS 6.60 10.51 11.85 10.79 16.06 30.74 11.82 -32.21%
EY 15.14 9.51 8.44 9.27 6.23 3.25 8.46 47.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.19 2.31 1.31 1.28 1.26 2.27 -
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 22/04/08 25/01/08 26/10/07 30/07/07 27/04/07 30/01/07 30/10/06 -
Price 1.09 1.20 0.96 0.96 0.98 0.99 0.77 -
P/RPS 1.40 2.93 0.84 1.20 1.83 3.57 0.85 39.50%
P/EPS 6.43 12.01 6.32 11.02 17.88 34.98 6.07 3.91%
EY 15.56 8.32 15.82 9.07 5.59 2.86 16.48 -3.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.36 1.23 1.33 1.42 1.43 1.17 -

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