[RSAWIT] QoQ Quarter Result on 31-May-2008 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
28-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-May-2008 [#3]
Profit Trend
QoQ- -4.03%
YoY- 107.64%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Quarter Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 32,353 42,699 60,344 51,981 47,197 52,464 44,430 -19.07%
PBT 2,618 4,026 12,461 11,220 12,651 17,469 11,593 -62.94%
Tax -663 -1,007 -3,248 -2,632 -3,702 -4,660 -3,291 -65.66%
NP 1,955 3,019 9,213 8,588 8,949 12,809 8,302 -61.89%
-
NP to SH 1,955 3,019 9,183 8,588 8,949 12,809 8,302 -61.89%
-
Tax Rate 25.32% 25.01% 26.07% 23.46% 29.26% 26.68% 28.39% -
Total Cost 30,398 39,680 51,131 43,393 38,248 39,655 36,128 -10.88%
-
Net Worth 79,743 82,219 135,949 0 0 112,833 100,014 -14.02%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 79,743 82,219 135,949 0 0 112,833 100,014 -14.02%
NOSH 128,618 128,468 128,254 128,178 128,350 128,220 128,223 0.20%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 6.04% 7.07% 15.27% 16.52% 18.96% 24.41% 18.69% -
ROE 2.45% 3.67% 6.75% 0.00% 0.00% 11.35% 8.30% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 25.15 33.24 47.05 40.55 36.77 40.92 34.65 -19.25%
EPS 1.52 2.35 7.16 6.70 6.98 9.99 6.47 -61.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.64 1.06 0.00 0.00 0.88 0.78 -14.20%
Adjusted Per Share Value based on latest NOSH - 128,178
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 1.58 2.09 2.96 2.55 2.31 2.57 2.18 -19.32%
EPS 0.10 0.15 0.45 0.42 0.44 0.63 0.41 -60.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0391 0.0403 0.0666 0.00 0.00 0.0553 0.049 -13.98%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 -
Price 0.50 0.45 0.79 1.08 1.12 1.05 1.80 -
P/RPS 1.99 1.35 1.68 2.66 3.05 2.57 5.19 -47.25%
P/EPS 32.89 19.15 11.03 16.12 16.06 10.51 27.80 11.87%
EY 3.04 5.22 9.06 6.20 6.23 9.51 3.60 -10.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.70 0.75 0.00 0.00 1.19 2.31 -50.30%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 29/04/09 15/01/09 24/10/08 28/07/08 22/04/08 25/01/08 26/10/07 -
Price 0.58 0.49 0.47 0.89 1.09 1.20 0.96 -
P/RPS 2.31 1.47 1.00 2.19 2.96 2.93 2.77 -11.41%
P/EPS 38.16 20.85 6.56 13.28 15.63 12.01 14.83 87.88%
EY 2.62 4.80 15.23 7.53 6.40 8.32 6.74 -46.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.77 0.44 0.00 0.00 1.36 1.23 -16.42%

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