[RSAWIT] QoQ Quarter Result on 31-Dec-2010

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010
Profit Trend
QoQ- -79.37%
YoY- 30.7%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 CAGR
Revenue 98,613 94,196 74,396 27,578 81,849 58,738 44,137 110.19%
PBT 23,453 32,831 22,655 8,827 30,565 15,493 6,925 208.70%
Tax -5,432 -7,303 -5,788 -3,751 -6,870 -3,742 -1,774 181.25%
NP 18,021 25,528 16,867 5,076 23,695 11,751 5,151 218.11%
-
NP to SH 17,855 24,073 15,673 4,394 21,294 10,365 4,908 229.80%
-
Tax Rate 23.16% 22.24% 25.55% 42.49% 22.48% 24.15% 25.62% -
Total Cost 80,592 68,668 57,529 22,502 58,154 46,987 38,986 95.62%
-
Net Worth 480,711 452,858 443,102 422,199 467,967 0 78,169 435.71%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 CAGR
Net Worth 480,711 452,858 443,102 422,199 467,967 0 78,169 435.71%
NOSH 163,507 158,897 156,573 156,370 147,159 128,279 128,146 25.25%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 CAGR
NP Margin 18.27% 27.10% 22.67% 18.41% 28.95% 20.01% 11.67% -
ROE 3.71% 5.32% 3.54% 1.04% 4.55% 0.00% 6.28% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 CAGR
RPS 60.31 59.28 47.52 17.64 55.62 45.79 34.44 67.82%
EPS 10.92 15.15 10.01 2.81 14.47 8.08 3.83 163.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.94 2.85 2.83 2.70 3.18 0.00 0.61 327.70%
Adjusted Per Share Value based on latest NOSH - 156,370
30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 CAGR
RPS 4.83 4.61 3.64 1.35 4.01 2.88 2.16 110.35%
EPS 0.87 1.18 0.77 0.22 1.04 0.51 0.24 228.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2354 0.2218 0.217 0.2068 0.2292 0.00 0.0383 435.44%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/11/10 30/09/10 30/08/10 -
Price 0.49 1.21 1.08 1.02 0.83 0.74 0.75 -
P/RPS 0.81 2.04 2.27 5.78 1.49 1.62 2.18 -59.94%
P/EPS 4.49 7.99 10.79 36.30 5.74 9.16 19.58 -74.35%
EY 22.29 12.52 9.27 2.75 17.43 10.92 5.11 290.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.42 0.38 0.38 0.26 0.00 1.23 -83.93%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 CAGR
Date 21/11/11 26/08/11 25/05/11 24/02/11 24/01/11 - 25/10/10 -
Price 0.85 1.05 1.07 1.09 1.14 0.00 0.95 -
P/RPS 1.41 1.77 2.25 6.18 2.05 0.00 2.76 -46.23%
P/EPS 7.78 6.93 10.69 38.79 7.88 0.00 24.80 -65.74%
EY 12.85 14.43 9.36 2.58 12.69 0.00 4.03 191.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.37 0.38 0.40 0.36 0.00 1.56 -78.87%

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