[RSAWIT] QoQ Quarter Result on 28-Feb-2007 [#2]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
28-Feb-2007 [#2]
Profit Trend
QoQ- -6.47%
YoY- 323.29%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Quarter Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 52,464 44,430 34,191 33,156 35,617 28,615 25,147 63.20%
PBT 17,469 11,593 5,566 4,616 5,104 6,675 4,051 164.69%
Tax -4,660 -3,291 -1,430 -1,217 -1,470 -2,230 -1,030 173.29%
NP 12,809 8,302 4,136 3,399 3,634 4,445 3,021 161.73%
-
NP to SH 12,809 8,302 4,136 3,399 3,634 4,445 3,021 161.73%
-
Tax Rate 26.68% 28.39% 25.69% 26.36% 28.80% 33.41% 25.43% -
Total Cost 39,655 36,128 30,055 29,757 31,983 24,170 22,126 47.49%
-
Net Worth 112,833 100,014 92,481 88,502 88,602 81,265 65,050 44.31%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 112,833 100,014 92,481 88,502 88,602 81,265 65,050 44.31%
NOSH 128,220 128,223 128,447 128,264 128,409 123,130 110,255 10.57%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 24.41% 18.69% 12.10% 10.25% 10.20% 15.53% 12.01% -
ROE 11.35% 8.30% 4.47% 3.84% 4.10% 5.47% 4.64% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 40.92 34.65 26.62 25.85 27.74 23.24 22.81 47.58%
EPS 9.99 6.47 3.22 2.65 2.83 3.61 2.74 136.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.78 0.72 0.69 0.69 0.66 0.59 30.51%
Adjusted Per Share Value based on latest NOSH - 128,264
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 2.57 2.18 1.67 1.62 1.74 1.40 1.23 63.36%
EPS 0.63 0.41 0.20 0.17 0.18 0.22 0.15 160.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0552 0.049 0.0453 0.0433 0.0434 0.0398 0.0318 44.38%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 - -
Price 1.05 1.80 0.94 0.88 0.87 1.50 0.00 -
P/RPS 2.57 5.19 3.53 3.40 3.14 6.45 0.00 -
P/EPS 10.51 27.80 29.19 33.21 30.74 41.55 0.00 -
EY 9.51 3.60 3.43 3.01 3.25 2.41 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 2.31 1.31 1.28 1.26 2.27 0.00 -
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 25/01/08 26/10/07 30/07/07 27/04/07 30/01/07 30/10/06 31/07/06 -
Price 1.20 0.96 0.96 0.98 0.99 0.77 0.69 -
P/RPS 2.93 2.77 3.61 3.79 3.57 3.31 3.03 -2.21%
P/EPS 12.01 14.83 29.81 36.98 34.98 21.33 25.18 -38.92%
EY 8.32 6.74 3.35 2.70 2.86 4.69 3.97 63.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.23 1.33 1.42 1.43 1.17 1.17 10.54%

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