[RSAWIT] QoQ Cumulative Quarter Result on 31-May-2010

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
26-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-May-2010
Profit Trend
QoQ- 271.1%
YoY- 101.52%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 CAGR
Revenue 145,249 181,623 86,511 137,486 46,971 95,734 215,293 -40.91%
PBT 29,655 36,135 14,163 29,209 7,769 21,904 35,032 -19.97%
Tax -7,442 -9,345 -3,700 -7,570 -1,921 -5,715 -9,055 -23.07%
NP 22,213 26,790 10,463 21,639 5,848 16,189 25,977 -18.88%
-
NP to SH 20,810 26,547 10,446 21,639 5,831 16,189 25,977 -25.65%
-
Tax Rate 25.10% 25.86% 26.12% 25.92% 24.73% 26.09% 25.85% -
Total Cost 123,036 154,833 76,048 115,847 41,123 79,545 189,316 -43.79%
-
Net Worth 0 78,230 0 73,113 0 67,988 87,231 -
Dividend
30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 CAGR
Net Worth 0 78,230 0 73,113 0 67,988 87,231 -
NOSH 128,298 128,246 128,329 128,235 128,153 128,280 128,281 0.01%
Ratio Analysis
30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 CAGR
NP Margin 15.29% 14.75% 12.09% 15.74% 12.45% 16.91% 12.07% -
ROE 0.00% 33.93% 0.00% 29.60% 0.00% 23.81% 29.78% -
Per Share
30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 CAGR
RPS 113.21 141.62 67.41 107.19 36.65 74.63 167.83 -40.92%
EPS 16.22 20.70 8.14 16.87 4.55 12.62 20.25 -25.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.61 0.00 0.57 0.00 0.53 0.68 -
Adjusted Per Share Value based on latest NOSH - 128,235
30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 CAGR
RPS 7.11 8.89 4.24 6.73 2.30 4.69 10.54 -40.92%
EPS 1.02 1.30 0.51 1.06 0.29 0.79 1.27 -25.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0383 0.00 0.0358 0.00 0.0333 0.0427 -
Price Multiplier on Financial Quarter End Date
30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 CAGR
Date 30/09/10 30/08/10 30/06/10 31/05/10 31/03/10 25/02/10 31/12/09 -
Price 0.74 0.75 0.70 0.70 0.76 0.70 0.69 -
P/RPS 0.65 0.53 1.04 0.65 2.07 0.94 0.41 85.17%
P/EPS 4.56 3.62 8.60 4.15 16.70 5.55 3.41 47.48%
EY 21.92 27.60 11.63 24.10 5.99 18.03 29.35 -32.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.23 0.00 1.23 0.00 1.32 1.01 -
Price Multiplier on Announcement Date
30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 CAGR
Date - 25/10/10 - 26/07/10 - 26/04/10 - -
Price 0.00 0.95 0.00 0.73 0.00 0.75 0.00 -
P/RPS 0.00 0.67 0.00 0.68 0.00 1.00 0.00 -
P/EPS 0.00 4.59 0.00 4.33 0.00 5.94 0.00 -
EY 0.00 21.79 0.00 23.11 0.00 16.83 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.56 0.00 1.28 0.00 1.42 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