[RSAWIT] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 256.69%
YoY- 168.79%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 CAGR
Revenue 92,363 98,613 94,196 74,396 27,578 81,849 58,738 43.55%
PBT 16,370 23,453 32,831 22,655 8,827 30,565 15,493 4.49%
Tax -7,075 -5,432 -7,303 -5,788 -3,751 -6,870 -3,742 66.31%
NP 9,295 18,021 25,528 16,867 5,076 23,695 11,751 -17.07%
-
NP to SH 10,544 17,855 24,073 15,673 4,394 21,294 10,365 1.37%
-
Tax Rate 43.22% 23.16% 22.24% 25.55% 42.49% 22.48% 24.15% -
Total Cost 83,068 80,592 68,668 57,529 22,502 58,154 46,987 57.63%
-
Net Worth 784,138 480,711 452,858 443,102 422,199 467,967 0 -
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 CAGR
Net Worth 784,138 480,711 452,858 443,102 422,199 467,967 0 -
NOSH 1,329,047 163,507 158,897 156,573 156,370 147,159 128,279 547.10%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 CAGR
NP Margin 10.06% 18.27% 27.10% 22.67% 18.41% 28.95% 20.01% -
ROE 1.34% 3.71% 5.32% 3.54% 1.04% 4.55% 0.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 CAGR
RPS 6.95 60.31 59.28 47.52 17.64 55.62 45.79 -77.81%
EPS 0.56 10.92 15.15 10.01 2.81 14.47 8.08 -88.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 2.94 2.85 2.83 2.70 3.18 0.00 -
Adjusted Per Share Value based on latest NOSH - 156,573
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 CAGR
RPS 4.52 4.83 4.61 3.64 1.35 4.01 2.88 43.33%
EPS 0.52 0.87 1.18 0.77 0.22 1.04 0.51 1.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3841 0.2354 0.2218 0.217 0.2068 0.2292 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/11/10 30/09/10 -
Price 0.93 0.49 1.21 1.08 1.02 0.83 0.74 -
P/RPS 13.38 0.81 2.04 2.27 5.78 1.49 1.62 439.94%
P/EPS 117.22 4.49 7.99 10.79 36.30 5.74 9.16 666.00%
EY 0.85 22.29 12.52 9.27 2.75 17.43 10.92 -86.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.17 0.42 0.38 0.38 0.26 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 CAGR
Date 28/02/12 21/11/11 26/08/11 25/05/11 24/02/11 24/01/11 - -
Price 1.12 0.85 1.05 1.07 1.09 1.14 0.00 -
P/RPS 16.12 1.41 1.77 2.25 6.18 2.05 0.00 -
P/EPS 141.17 7.78 6.93 10.69 38.79 7.88 0.00 -
EY 0.71 12.85 14.43 9.36 2.58 12.69 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 0.29 0.37 0.38 0.40 0.36 0.00 -

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