[RSAWIT] QoQ Cumulative Quarter Result on 31-May-2009 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
24-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- 115.88%
YoY- -64.61%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 215,293 199,546 151,890 111,712 75,052 42,699 203,399 4.35%
PBT 35,032 30,560 18,372 14,405 6,644 4,026 54,300 -27.99%
Tax -9,055 -7,945 -4,760 -3,667 -1,670 -1,007 -14,370 -29.25%
NP 25,977 22,615 13,612 10,738 4,974 3,019 39,930 -27.54%
-
NP to SH 25,977 22,615 13,612 10,738 4,974 3,019 39,836 -27.41%
-
Tax Rate 25.85% 26.00% 25.91% 25.46% 25.14% 25.01% 26.46% -
Total Cost 189,316 176,931 138,278 100,974 70,078 39,680 163,469 11.63%
-
Net Worth 87,231 96,257 112,868 84,672 79,481 82,219 135,950 -28.29%
Dividend
31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 87,231 96,257 112,868 84,672 79,481 82,219 135,950 -28.29%
NOSH 128,281 128,342 128,259 128,291 128,195 128,468 128,254 0.01%
Ratio Analysis
31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 12.07% 11.33% 8.96% 9.61% 6.63% 7.07% 19.63% -
ROE 29.78% 23.49% 12.06% 12.68% 6.26% 3.67% 29.30% -
Per Share
31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 167.83 155.48 118.42 87.08 58.54 33.24 158.59 4.33%
EPS 20.25 17.63 10.61 8.37 3.88 2.35 31.06 -27.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.75 0.88 0.66 0.62 0.64 1.06 -28.30%
Adjusted Per Share Value based on latest NOSH - 128,129
31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 10.54 9.77 7.44 5.47 3.67 2.09 9.96 4.33%
EPS 1.27 1.11 0.67 0.53 0.24 0.15 1.95 -27.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0427 0.0471 0.0553 0.0415 0.0389 0.0403 0.0666 -28.33%
Price Multiplier on Financial Quarter End Date
31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 31/12/09 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.69 0.64 0.69 0.69 0.50 0.45 0.79 -
P/RPS 0.41 0.41 0.58 0.79 0.85 1.35 0.50 -13.82%
P/EPS 3.41 3.63 6.50 8.24 12.89 19.15 2.54 24.70%
EY 29.35 27.53 15.38 12.13 7.76 5.22 39.32 -19.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.85 0.78 1.05 0.81 0.70 0.75 24.99%
Price Multiplier on Announcement Date
31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date - 27/01/10 23/10/09 24/07/09 29/04/09 15/01/09 24/10/08 -
Price 0.00 0.73 0.69 0.68 0.58 0.49 0.47 -
P/RPS 0.00 0.47 0.58 0.78 0.99 1.47 0.30 -
P/EPS 0.00 4.14 6.50 8.12 14.95 20.85 1.51 -
EY 0.00 24.14 15.38 12.31 6.69 4.80 66.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.97 0.78 1.03 0.94 0.77 0.44 -

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