[RSAWIT] QoQ Quarter Result on 28-Feb-2010

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
26-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
28-Feb-2010
Profit Trend
QoQ- 113.95%
YoY- 267.93%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 CAGR
Revenue 39,540 41,752 46,971 48,077 15,747 47,657 40,823 -3.77%
PBT 6,394 7,305 7,769 9,723 4,472 12,169 3,951 78.58%
Tax -1,779 -1,855 -1,921 -2,530 -1,110 -3,185 -1,093 79.82%
NP 4,615 5,450 5,848 7,193 3,362 8,984 2,858 78.11%
-
NP to SH 4,615 5,450 5,831 7,193 3,362 8,984 2,858 78.11%
-
Tax Rate 27.82% 25.39% 24.73% 26.02% 24.82% 26.17% 27.66% -
Total Cost 34,925 36,302 41,123 40,884 12,385 38,673 37,965 -9.56%
-
Net Worth 0 73,094 0 67,955 87,258 96,257 112,770 -
Dividend
30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 CAGR
Net Worth 0 73,094 0 67,955 87,258 96,257 112,770 -
NOSH 128,194 128,235 128,153 128,217 128,320 128,342 128,148 0.04%
Ratio Analysis
30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 CAGR
NP Margin 11.67% 13.05% 12.45% 14.96% 21.35% 18.85% 7.00% -
ROE 0.00% 7.46% 0.00% 10.58% 3.85% 9.33% 2.53% -
Per Share
30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 CAGR
RPS 30.84 32.56 36.65 37.50 12.27 37.13 31.86 -3.84%
EPS 3.60 4.25 4.55 5.61 2.62 7.00 2.23 78.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.57 0.00 0.53 0.68 0.75 0.88 -
Adjusted Per Share Value based on latest NOSH - 128,217
30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 CAGR
RPS 1.94 2.04 2.30 2.35 0.77 2.33 2.00 -3.60%
EPS 0.23 0.27 0.29 0.35 0.16 0.44 0.14 81.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0358 0.00 0.0333 0.0427 0.0471 0.0552 -
Price Multiplier on Financial Quarter End Date
30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 CAGR
Date 30/06/10 31/05/10 31/03/10 25/02/10 31/12/09 30/11/09 28/08/09 -
Price 0.70 0.70 0.76 0.70 0.69 0.64 0.69 -
P/RPS 2.27 2.15 2.07 1.87 5.62 1.72 2.17 5.57%
P/EPS 19.44 16.47 16.70 12.48 26.34 9.14 30.94 -42.86%
EY 5.14 6.07 5.99 8.01 3.80 10.94 3.23 75.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.23 0.00 1.32 1.01 0.85 0.78 -
Price Multiplier on Announcement Date
30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 CAGR
Date - 26/07/10 - 26/04/10 - 27/01/10 23/10/09 -
Price 0.00 0.73 0.00 0.75 0.00 0.73 0.69 -
P/RPS 0.00 2.24 0.00 2.00 0.00 1.97 2.17 -
P/EPS 0.00 17.18 0.00 13.37 0.00 10.43 30.94 -
EY 0.00 5.82 0.00 7.48 0.00 9.59 3.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.28 0.00 1.42 0.00 0.97 0.78 -

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