[RSAWIT] QoQ Cumulative Quarter Result on 31-May-2008 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
28-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-May-2008 [#3]
Profit Trend
QoQ- 39.47%
YoY- 171.7%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 75,052 42,699 203,399 151,642 99,661 52,464 147,394 -36.26%
PBT 6,644 4,026 54,300 41,340 30,120 17,469 26,878 -60.64%
Tax -1,670 -1,007 -14,370 -10,994 -8,362 -4,660 -7,408 -62.99%
NP 4,974 3,019 39,930 30,346 21,758 12,809 19,470 -59.77%
-
NP to SH 4,974 3,019 39,836 30,346 21,758 12,809 19,470 -59.77%
-
Tax Rate 25.14% 25.01% 26.46% 26.59% 27.76% 26.68% 27.56% -
Total Cost 70,078 39,680 163,469 121,296 77,903 39,655 127,924 -33.07%
-
Net Worth 79,481 82,219 135,950 0 0 112,833 100,017 -14.21%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 79,481 82,219 135,950 0 0 112,833 100,017 -14.21%
NOSH 128,195 128,468 128,254 128,251 128,276 128,220 128,228 -0.01%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 6.63% 7.07% 19.63% 20.01% 21.83% 24.41% 13.21% -
ROE 6.26% 3.67% 29.30% 0.00% 0.00% 11.35% 19.47% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 58.54 33.24 158.59 118.24 77.69 40.92 114.95 -36.25%
EPS 3.88 2.35 31.06 23.66 16.96 9.99 15.18 -59.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.64 1.06 0.00 0.00 0.88 0.78 -14.20%
Adjusted Per Share Value based on latest NOSH - 128,178
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 3.68 2.09 9.96 7.43 4.88 2.57 7.22 -36.21%
EPS 0.24 0.15 1.95 1.49 1.07 0.63 0.95 -60.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0389 0.0403 0.0666 0.00 0.00 0.0553 0.049 -14.27%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 -
Price 0.50 0.45 0.79 1.08 1.12 1.05 1.80 -
P/RPS 0.85 1.35 0.50 0.91 1.44 2.57 1.57 -33.59%
P/EPS 12.89 19.15 2.54 4.56 6.60 10.51 11.85 5.77%
EY 7.76 5.22 39.32 21.91 15.14 9.51 8.44 -5.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.70 0.75 0.00 0.00 1.19 2.31 -50.30%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 29/04/09 15/01/09 24/10/08 28/07/08 22/04/08 25/01/08 26/10/07 -
Price 0.58 0.49 0.47 0.89 1.09 1.20 0.96 -
P/RPS 0.99 1.47 0.30 0.75 1.40 2.93 0.84 11.58%
P/EPS 14.95 20.85 1.51 3.76 6.43 12.01 6.32 77.62%
EY 6.69 4.80 66.09 26.59 15.56 8.32 15.82 -43.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.77 0.44 0.00 0.00 1.36 1.23 -16.42%

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