[RSAWIT] QoQ TTM Result on 28-Feb-2007 [#2]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
28-Feb-2007 [#2]
Profit Trend
QoQ- 22.15%
YoY- 1682.57%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 164,241 147,393 131,578 122,534 94,938 59,322 30,707 205.52%
PBT 39,244 26,879 21,742 20,227 16,705 11,601 5,145 287.00%
Tax -10,598 -7,408 -6,313 -5,913 -4,987 -3,517 -1,321 300.24%
NP 28,646 19,471 15,429 14,314 11,718 8,084 3,824 282.38%
-
NP to SH 28,646 19,471 15,429 14,314 11,718 8,084 3,824 282.38%
-
Tax Rate 27.01% 27.56% 29.04% 29.23% 29.85% 30.32% 25.68% -
Total Cost 135,595 127,922 116,149 108,220 83,220 51,238 26,883 193.82%
-
Net Worth 112,833 100,014 92,481 88,502 88,602 81,265 65,050 44.31%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div 3,847 3,847 3,847 3,847 - - - -
Div Payout % 13.43% 19.76% 24.94% 26.88% - - - -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 112,833 100,014 92,481 88,502 88,602 81,265 65,050 44.31%
NOSH 128,220 128,223 128,447 128,264 128,409 123,130 110,255 10.57%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 17.44% 13.21% 11.73% 11.68% 12.34% 13.63% 12.45% -
ROE 25.39% 19.47% 16.68% 16.17% 13.23% 9.95% 5.88% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 128.09 114.95 102.44 95.53 73.93 48.18 27.85 176.30%
EPS 22.34 15.19 12.01 11.16 9.13 6.57 3.47 245.68%
DPS 3.00 3.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 0.88 0.78 0.72 0.69 0.69 0.66 0.59 30.51%
Adjusted Per Share Value based on latest NOSH - 128,264
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 8.04 7.22 6.44 6.00 4.65 2.91 1.50 205.96%
EPS 1.40 0.95 0.76 0.70 0.57 0.40 0.19 278.20%
DPS 0.19 0.19 0.19 0.19 0.00 0.00 0.00 -
NAPS 0.0553 0.049 0.0453 0.0433 0.0434 0.0398 0.0319 44.25%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 - -
Price 1.05 1.80 0.94 0.88 0.87 1.50 0.00 -
P/RPS 0.82 1.57 0.92 0.92 1.18 3.11 0.00 -
P/EPS 4.70 11.85 7.83 7.89 9.53 22.85 0.00 -
EY 21.28 8.44 12.78 12.68 10.49 4.38 0.00 -
DY 2.86 1.67 3.19 3.41 0.00 0.00 0.00 -
P/NAPS 1.19 2.31 1.31 1.28 1.26 2.27 0.00 -
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 25/01/08 26/10/07 30/07/07 27/04/07 30/01/07 - - -
Price 1.20 0.96 0.96 0.98 0.99 0.00 0.00 -
P/RPS 0.94 0.84 0.94 1.03 1.34 0.00 0.00 -
P/EPS 5.37 6.32 7.99 8.78 10.85 0.00 0.00 -
EY 18.62 15.82 12.51 11.39 9.22 0.00 0.00 -
DY 2.50 3.13 3.12 3.06 0.00 0.00 0.00 -
P/NAPS 1.36 1.23 1.33 1.42 1.43 0.00 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