[RSAWIT] QoQ TTM Result on 28-Feb-2009 [#2]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
29-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- -24.0%
YoY- -35.08%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 157,492 152,534 172,055 187,377 202,221 211,986 196,072 -13.57%
PBT 26,471 18,328 27,107 30,577 40,627 54,070 52,933 -36.97%
Tax -6,938 -4,760 -7,743 -8,378 -11,417 -15,070 -14,285 -38.18%
NP 19,533 13,568 19,364 22,199 29,210 39,000 38,648 -36.52%
-
NP to SH 19,533 13,568 19,364 22,199 29,210 39,000 38,648 -36.52%
-
Tax Rate 26.21% 25.97% 28.56% 27.40% 28.10% 27.87% 26.99% -
Total Cost 137,959 138,966 152,691 165,178 173,011 172,986 157,424 -8.41%
-
Net Worth 96,257 112,770 84,565 79,743 82,219 128,254 0 -
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 96,257 112,770 84,565 79,743 82,219 128,254 0 -
NOSH 128,342 128,148 128,129 128,618 128,468 128,254 128,178 0.08%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 12.40% 8.90% 11.25% 11.85% 14.44% 18.40% 19.71% -
ROE 20.29% 12.03% 22.90% 27.84% 35.53% 30.41% 0.00% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 122.71 119.03 134.28 145.68 157.41 165.29 152.97 -13.65%
EPS 15.22 10.59 15.11 17.26 22.74 30.41 30.15 -36.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.88 0.66 0.62 0.64 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 128,618
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 7.71 7.47 8.43 9.18 9.90 10.38 9.60 -13.58%
EPS 0.96 0.66 0.95 1.09 1.43 1.91 1.89 -36.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0471 0.0552 0.0414 0.0391 0.0403 0.0628 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.64 0.69 0.69 0.50 0.45 0.79 1.08 -
P/RPS 0.52 0.58 0.51 0.34 0.29 0.48 0.71 -18.73%
P/EPS 4.21 6.52 4.57 2.90 1.98 2.60 3.58 11.40%
EY 23.78 15.34 21.90 34.52 50.53 38.49 27.92 -10.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.78 1.05 0.81 0.70 0.79 0.00 -
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 27/01/10 23/10/09 24/07/09 29/04/09 15/01/09 24/10/08 28/07/08 -
Price 0.73 0.69 0.68 0.58 0.49 0.47 0.89 -
P/RPS 0.59 0.58 0.51 0.40 0.31 0.28 0.58 1.14%
P/EPS 4.80 6.52 4.50 3.36 2.16 1.55 2.95 38.29%
EY 20.85 15.34 22.22 29.76 46.40 64.70 33.88 -27.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.78 1.03 0.94 0.77 0.47 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