[RSAWIT] QoQ TTM Result on 29-Feb-2008 [#2]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
22-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
29-Feb-2008 [#2]
Profit Trend
QoQ- 19.37%
YoY- 138.9%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 202,221 211,986 196,072 178,282 164,241 147,393 131,578 33.07%
PBT 40,627 54,070 52,933 47,279 39,244 26,879 21,742 51.53%
Tax -11,417 -15,070 -14,285 -13,083 -10,598 -7,408 -6,313 48.27%
NP 29,210 39,000 38,648 34,196 28,646 19,471 15,429 52.85%
-
NP to SH 29,210 39,000 38,648 34,196 28,646 19,471 15,429 52.85%
-
Tax Rate 28.10% 27.87% 26.99% 27.67% 27.01% 27.56% 29.04% -
Total Cost 173,011 172,986 157,424 144,086 135,595 127,922 116,149 30.33%
-
Net Worth 82,219 128,254 0 0 112,833 100,014 92,481 -7.52%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div - - - - 3,847 3,847 3,847 -
Div Payout % - - - - 13.43% 19.76% 24.94% -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 82,219 128,254 0 0 112,833 100,014 92,481 -7.52%
NOSH 128,468 128,254 128,178 128,350 128,220 128,223 128,447 0.01%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 14.44% 18.40% 19.71% 19.18% 17.44% 13.21% 11.73% -
ROE 35.53% 30.41% 0.00% 0.00% 25.39% 19.47% 16.68% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 157.41 165.29 152.97 138.90 128.09 114.95 102.44 33.05%
EPS 22.74 30.41 30.15 26.64 22.34 15.19 12.01 52.87%
DPS 0.00 0.00 0.00 0.00 3.00 3.00 3.00 -
NAPS 0.64 1.00 0.00 0.00 0.88 0.78 0.72 -7.53%
Adjusted Per Share Value based on latest NOSH - 128,350
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 9.90 10.38 9.60 8.73 8.04 7.22 6.44 33.09%
EPS 1.43 1.91 1.89 1.67 1.40 0.95 0.76 52.23%
DPS 0.00 0.00 0.00 0.00 0.19 0.19 0.19 -
NAPS 0.0403 0.0628 0.00 0.00 0.0552 0.049 0.0453 -7.48%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 0.45 0.79 1.08 1.12 1.05 1.80 0.94 -
P/RPS 0.29 0.48 0.71 0.81 0.82 1.57 0.92 -53.58%
P/EPS 1.98 2.60 3.58 4.20 4.70 11.85 7.83 -59.91%
EY 50.53 38.49 27.92 23.79 21.28 8.44 12.78 149.41%
DY 0.00 0.00 0.00 0.00 2.86 1.67 3.19 -
P/NAPS 0.70 0.79 0.00 0.00 1.19 2.31 1.31 -34.07%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 15/01/09 24/10/08 28/07/08 22/04/08 25/01/08 26/10/07 30/07/07 -
Price 0.49 0.47 0.89 1.09 1.20 0.96 0.96 -
P/RPS 0.31 0.28 0.58 0.78 0.94 0.84 0.94 -52.17%
P/EPS 2.16 1.55 2.95 4.09 5.37 6.32 7.99 -58.09%
EY 46.40 64.70 33.88 24.44 18.62 15.82 12.51 139.03%
DY 0.00 0.00 0.00 0.00 2.50 3.13 3.12 -
P/NAPS 0.77 0.47 0.00 0.00 1.36 1.23 1.33 -30.46%

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