[RSAWIT] QoQ Quarter Result on 31-May-2007 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
30-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-May-2007 [#3]
Profit Trend
QoQ- 21.68%
YoY- 36.91%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Quarter Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 47,197 52,464 44,430 34,191 33,156 35,617 28,615 39.64%
PBT 12,651 17,469 11,593 5,566 4,616 5,104 6,675 53.20%
Tax -3,702 -4,660 -3,291 -1,430 -1,217 -1,470 -2,230 40.24%
NP 8,949 12,809 8,302 4,136 3,399 3,634 4,445 59.50%
-
NP to SH 8,949 12,809 8,302 4,136 3,399 3,634 4,445 59.50%
-
Tax Rate 29.26% 26.68% 28.39% 25.69% 26.36% 28.80% 33.41% -
Total Cost 38,248 39,655 36,128 30,055 29,757 31,983 24,170 35.83%
-
Net Worth 0 112,833 100,014 92,481 88,502 88,602 81,265 -
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 0 112,833 100,014 92,481 88,502 88,602 81,265 -
NOSH 128,350 128,220 128,223 128,447 128,264 128,409 123,130 2.80%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 18.96% 24.41% 18.69% 12.10% 10.25% 10.20% 15.53% -
ROE 0.00% 11.35% 8.30% 4.47% 3.84% 4.10% 5.47% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 36.77 40.92 34.65 26.62 25.85 27.74 23.24 35.81%
EPS 6.98 9.99 6.47 3.22 2.65 2.83 3.61 55.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.88 0.78 0.72 0.69 0.69 0.66 -
Adjusted Per Share Value based on latest NOSH - 128,447
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 2.31 2.57 2.18 1.67 1.62 1.74 1.40 39.67%
EPS 0.44 0.63 0.41 0.20 0.17 0.18 0.22 58.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0553 0.049 0.0453 0.0433 0.0434 0.0398 -
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 -
Price 1.12 1.05 1.80 0.94 0.88 0.87 1.50 -
P/RPS 3.05 2.57 5.19 3.53 3.40 3.14 6.45 -39.33%
P/EPS 16.06 10.51 27.80 29.19 33.21 30.74 41.55 -46.96%
EY 6.23 9.51 3.60 3.43 3.01 3.25 2.41 88.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.19 2.31 1.31 1.28 1.26 2.27 -
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 22/04/08 25/01/08 26/10/07 30/07/07 27/04/07 30/01/07 30/10/06 -
Price 1.09 1.20 0.96 0.96 0.98 0.99 0.77 -
P/RPS 2.96 2.93 2.77 3.61 3.79 3.57 3.31 -7.18%
P/EPS 15.63 12.01 14.83 29.81 36.98 34.98 21.33 -18.73%
EY 6.40 8.32 6.74 3.35 2.70 2.86 4.69 23.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.36 1.23 1.33 1.42 1.43 1.17 -

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