[RSAWIT] QoQ Quarter Result on 29-Feb-2008 [#2]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
22-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
29-Feb-2008 [#2]
Profit Trend
QoQ- -30.14%
YoY- 163.28%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Quarter Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 42,699 60,344 51,981 47,197 52,464 44,430 34,191 15.92%
PBT 4,026 12,461 11,220 12,651 17,469 11,593 5,566 -19.37%
Tax -1,007 -3,248 -2,632 -3,702 -4,660 -3,291 -1,430 -20.79%
NP 3,019 9,213 8,588 8,949 12,809 8,302 4,136 -18.88%
-
NP to SH 3,019 9,183 8,588 8,949 12,809 8,302 4,136 -18.88%
-
Tax Rate 25.01% 26.07% 23.46% 29.26% 26.68% 28.39% 25.69% -
Total Cost 39,680 51,131 43,393 38,248 39,655 36,128 30,055 20.28%
-
Net Worth 82,219 135,949 0 0 112,833 100,014 92,481 -7.52%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 82,219 135,949 0 0 112,833 100,014 92,481 -7.52%
NOSH 128,468 128,254 128,178 128,350 128,220 128,223 128,447 0.01%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 7.07% 15.27% 16.52% 18.96% 24.41% 18.69% 12.10% -
ROE 3.67% 6.75% 0.00% 0.00% 11.35% 8.30% 4.47% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 33.24 47.05 40.55 36.77 40.92 34.65 26.62 15.91%
EPS 2.35 7.16 6.70 6.98 9.99 6.47 3.22 -18.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 1.06 0.00 0.00 0.88 0.78 0.72 -7.53%
Adjusted Per Share Value based on latest NOSH - 128,350
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 2.09 2.96 2.55 2.31 2.57 2.18 1.67 16.08%
EPS 0.15 0.45 0.42 0.44 0.63 0.41 0.20 -17.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0403 0.0666 0.00 0.00 0.0553 0.049 0.0453 -7.48%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 0.45 0.79 1.08 1.12 1.05 1.80 0.94 -
P/RPS 1.35 1.68 2.66 3.05 2.57 5.19 3.53 -47.22%
P/EPS 19.15 11.03 16.12 16.06 10.51 27.80 29.19 -24.44%
EY 5.22 9.06 6.20 6.23 9.51 3.60 3.43 32.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.75 0.00 0.00 1.19 2.31 1.31 -34.07%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 15/01/09 24/10/08 28/07/08 22/04/08 25/01/08 26/10/07 30/07/07 -
Price 0.49 0.47 0.89 1.09 1.20 0.96 0.96 -
P/RPS 1.47 1.00 2.19 2.96 2.93 2.77 3.61 -44.97%
P/EPS 20.85 6.56 13.28 15.63 12.01 14.83 29.81 -21.15%
EY 4.80 15.23 7.53 6.40 8.32 6.74 3.35 27.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.44 0.00 0.00 1.36 1.23 1.33 -30.46%

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