[RSAWIT] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 111.19%
YoY- 80.17%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 CAGR
Revenue 74,396 27,578 81,849 58,738 44,137 39,540 41,752 100.08%
PBT 22,655 8,827 30,565 15,493 6,925 6,394 7,305 289.20%
Tax -5,788 -3,751 -6,870 -3,742 -1,774 -1,779 -1,855 292.05%
NP 16,867 5,076 23,695 11,751 5,151 4,615 5,450 288.23%
-
NP to SH 15,673 4,394 21,294 10,365 4,908 4,615 5,450 255.47%
-
Tax Rate 25.55% 42.49% 22.48% 24.15% 25.62% 27.82% 25.39% -
Total Cost 57,529 22,502 58,154 46,987 38,986 34,925 36,302 73.81%
-
Net Worth 443,102 422,199 467,967 0 78,169 0 73,094 770.28%
Dividend
31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 CAGR
Net Worth 443,102 422,199 467,967 0 78,169 0 73,094 770.28%
NOSH 156,573 156,370 147,159 128,279 128,146 128,194 128,235 27.08%
Ratio Analysis
31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 CAGR
NP Margin 22.67% 18.41% 28.95% 20.01% 11.67% 11.67% 13.05% -
ROE 3.54% 1.04% 4.55% 0.00% 6.28% 0.00% 7.46% -
Per Share
31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 CAGR
RPS 47.52 17.64 55.62 45.79 34.44 30.84 32.56 57.44%
EPS 10.01 2.81 14.47 8.08 3.83 3.60 4.25 179.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.83 2.70 3.18 0.00 0.61 0.00 0.57 584.78%
Adjusted Per Share Value based on latest NOSH - 128,279
31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 CAGR
RPS 3.64 1.35 4.01 2.88 2.16 1.94 2.04 100.41%
EPS 0.77 0.22 1.04 0.51 0.24 0.23 0.27 251.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.217 0.2068 0.2292 0.00 0.0383 0.00 0.0358 770.17%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 CAGR
Date 31/03/11 30/12/10 30/11/10 30/09/10 30/08/10 30/06/10 31/05/10 -
Price 1.08 1.02 0.83 0.74 0.75 0.70 0.70 -
P/RPS 2.27 5.78 1.49 1.62 2.18 2.27 2.15 6.73%
P/EPS 10.79 36.30 5.74 9.16 19.58 19.44 16.47 -39.81%
EY 9.27 2.75 17.43 10.92 5.11 5.14 6.07 66.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.26 0.00 1.23 0.00 1.23 -75.59%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 CAGR
Date 25/05/11 24/02/11 24/01/11 - 25/10/10 - 26/07/10 -
Price 1.07 1.09 1.14 0.00 0.95 0.00 0.73 -
P/RPS 2.25 6.18 2.05 0.00 2.76 0.00 2.24 0.53%
P/EPS 10.69 38.79 7.88 0.00 24.80 0.00 17.18 -43.42%
EY 9.36 2.58 12.69 0.00 4.03 0.00 5.82 76.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.36 0.00 1.56 0.00 1.28 -76.73%

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