[RSAWIT] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -25.83%
YoY- 72.26%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 87,324 72,165 92,363 98,613 94,196 74,396 27,578 115.78%
PBT 5,026 6,306 16,370 23,453 32,831 22,655 8,827 -31.32%
Tax -1,458 -1,427 -7,075 -5,432 -7,303 -5,788 -3,751 -46.76%
NP 3,568 4,879 9,295 18,021 25,528 16,867 5,076 -20.96%
-
NP to SH 4,727 4,759 10,544 17,855 24,073 15,673 4,394 4.99%
-
Tax Rate 29.01% 22.63% 43.22% 23.16% 22.24% 25.55% 42.49% -
Total Cost 83,756 67,286 83,068 80,592 68,668 57,529 22,502 140.36%
-
Net Worth 1,233,130 1,220,786 784,138 480,711 452,858 443,102 422,199 104.46%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,233,130 1,220,786 784,138 480,711 452,858 443,102 422,199 104.46%
NOSH 2,055,217 2,069,130 1,329,047 163,507 158,897 156,573 156,370 457.80%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.09% 6.76% 10.06% 18.27% 27.10% 22.67% 18.41% -
ROE 0.38% 0.39% 1.34% 3.71% 5.32% 3.54% 1.04% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.25 3.49 6.95 60.31 59.28 47.52 17.64 -61.31%
EPS 0.23 0.23 0.56 10.92 15.15 10.01 2.81 -81.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.59 0.59 2.94 2.85 2.83 2.70 -63.34%
Adjusted Per Share Value based on latest NOSH - 163,507
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.28 3.53 4.52 4.83 4.61 3.64 1.35 115.96%
EPS 0.23 0.23 0.52 0.87 1.18 0.77 0.22 3.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.604 0.5979 0.3841 0.2354 0.2218 0.217 0.2068 104.45%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.03 1.02 0.93 0.49 1.21 1.08 1.02 -
P/RPS 24.24 29.25 13.38 0.81 2.04 2.27 5.78 160.28%
P/EPS 447.83 443.48 117.22 4.49 7.99 10.79 36.30 434.73%
EY 0.22 0.23 0.85 22.29 12.52 9.27 2.75 -81.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.73 1.58 0.17 0.42 0.38 0.38 173.88%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 29/05/12 28/02/12 21/11/11 26/08/11 25/05/11 24/02/11 -
Price 1.04 1.04 1.12 0.85 1.05 1.07 1.09 -
P/RPS 24.48 29.82 16.12 1.41 1.77 2.25 6.18 150.56%
P/EPS 452.17 452.17 141.17 7.78 6.93 10.69 38.79 414.87%
EY 0.22 0.22 0.71 12.85 14.43 9.36 2.58 -80.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.76 1.90 0.29 0.37 0.38 0.40 165.69%

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