[RSAWIT] QoQ Quarter Result on 30-Nov-2007 [#1]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
25-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
30-Nov-2007 [#1]
Profit Trend
QoQ- 54.29%
YoY- 252.48%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Quarter Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 60,344 51,981 47,197 52,464 44,430 34,191 33,156 48.79%
PBT 12,461 11,220 12,651 17,469 11,593 5,566 4,616 93.29%
Tax -3,248 -2,632 -3,702 -4,660 -3,291 -1,430 -1,217 91.83%
NP 9,213 8,588 8,949 12,809 8,302 4,136 3,399 93.81%
-
NP to SH 9,183 8,588 8,949 12,809 8,302 4,136 3,399 93.39%
-
Tax Rate 26.07% 23.46% 29.26% 26.68% 28.39% 25.69% 26.36% -
Total Cost 51,131 43,393 38,248 39,655 36,128 30,055 29,757 43.22%
-
Net Worth 135,949 0 0 112,833 100,014 92,481 88,502 32.95%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 135,949 0 0 112,833 100,014 92,481 88,502 32.95%
NOSH 128,254 128,178 128,350 128,220 128,223 128,447 128,264 -0.00%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 15.27% 16.52% 18.96% 24.41% 18.69% 12.10% 10.25% -
ROE 6.75% 0.00% 0.00% 11.35% 8.30% 4.47% 3.84% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 47.05 40.55 36.77 40.92 34.65 26.62 25.85 48.80%
EPS 7.16 6.70 6.98 9.99 6.47 3.22 2.65 93.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 0.00 0.00 0.88 0.78 0.72 0.69 32.96%
Adjusted Per Share Value based on latest NOSH - 128,220
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 2.96 2.55 2.31 2.57 2.18 1.67 1.62 49.18%
EPS 0.45 0.42 0.44 0.63 0.41 0.20 0.17 90.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0666 0.00 0.00 0.0553 0.049 0.0453 0.0433 33.07%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 0.79 1.08 1.12 1.05 1.80 0.94 0.88 -
P/RPS 1.68 2.66 3.05 2.57 5.19 3.53 3.40 -37.36%
P/EPS 11.03 16.12 16.06 10.51 27.80 29.19 33.21 -51.88%
EY 9.06 6.20 6.23 9.51 3.60 3.43 3.01 107.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.00 0.00 1.19 2.31 1.31 1.28 -29.86%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 24/10/08 28/07/08 22/04/08 25/01/08 26/10/07 30/07/07 27/04/07 -
Price 0.47 0.89 1.09 1.20 0.96 0.96 0.98 -
P/RPS 1.00 2.19 2.96 2.93 2.77 3.61 3.79 -58.69%
P/EPS 6.56 13.28 15.63 12.01 14.83 29.81 36.98 -68.26%
EY 15.23 7.53 6.40 8.32 6.74 3.35 2.70 215.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.00 0.00 1.36 1.23 1.33 1.42 -54.04%

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