[RSAWIT] QoQ Quarter Result on 31-Aug-2009

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
23-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-Aug-2009
Profit Trend
QoQ- -50.32%
YoY- -68.88%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Quarter Result
28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 48,077 15,747 47,657 40,823 36,659 32,353 42,699 9.98%
PBT 9,723 4,472 12,169 3,951 7,750 2,618 4,026 102.85%
Tax -2,530 -1,110 -3,185 -1,093 -1,997 -663 -1,007 109.38%
NP 7,193 3,362 8,984 2,858 5,753 1,955 3,019 100.66%
-
NP to SH 7,193 3,362 8,984 2,858 5,753 1,955 3,019 100.66%
-
Tax Rate 26.02% 24.82% 26.17% 27.66% 25.77% 25.32% 25.01% -
Total Cost 40,884 12,385 38,673 37,965 30,906 30,398 39,680 2.42%
-
Net Worth 67,955 87,258 96,257 112,770 84,565 79,743 82,219 -14.17%
Dividend
28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 67,955 87,258 96,257 112,770 84,565 79,743 82,219 -14.17%
NOSH 128,217 128,320 128,342 128,148 128,129 128,618 128,468 -0.15%
Ratio Analysis
28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 14.96% 21.35% 18.85% 7.00% 15.69% 6.04% 7.07% -
ROE 10.58% 3.85% 9.33% 2.53% 6.80% 2.45% 3.67% -
Per Share
28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 37.50 12.27 37.13 31.86 28.61 25.15 33.24 10.15%
EPS 5.61 2.62 7.00 2.23 4.49 1.52 2.35 100.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.68 0.75 0.88 0.66 0.62 0.64 -14.03%
Adjusted Per Share Value based on latest NOSH - 128,148
28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 2.35 0.77 2.33 2.00 1.79 1.58 2.09 9.86%
EPS 0.35 0.16 0.44 0.14 0.28 0.10 0.15 97.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0333 0.0427 0.0471 0.0552 0.0414 0.039 0.0403 -14.19%
Price Multiplier on Financial Quarter End Date
28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 25/02/10 31/12/09 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.70 0.69 0.64 0.69 0.69 0.50 0.45 -
P/RPS 1.87 5.62 1.72 2.17 2.41 1.99 1.35 29.87%
P/EPS 12.48 26.34 9.14 30.94 15.37 32.89 19.15 -29.07%
EY 8.01 3.80 10.94 3.23 6.51 3.04 5.22 40.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.01 0.85 0.78 1.05 0.81 0.70 66.33%
Price Multiplier on Announcement Date
28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 26/04/10 - 27/01/10 23/10/09 24/07/09 29/04/09 15/01/09 -
Price 0.75 0.00 0.73 0.69 0.68 0.58 0.49 -
P/RPS 2.00 0.00 1.97 2.17 2.38 2.31 1.47 28.01%
P/EPS 13.37 0.00 10.43 30.94 15.14 38.16 20.85 -29.98%
EY 7.48 0.00 9.59 3.23 6.60 2.62 4.80 42.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.00 0.97 0.78 1.03 0.94 0.77 63.38%

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