[RSAWIT] QoQ TTM Result on 30-Nov-2006 [#1]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
30-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
30-Nov-2006 [#1]
Profit Trend
QoQ- 44.95%
YoY--%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 147,393 131,578 122,534 94,938 59,322 30,707 5,560 783.77%
PBT 26,879 21,742 20,227 16,705 11,601 5,145 1,094 740.22%
Tax -7,408 -6,313 -5,913 -4,987 -3,517 -1,321 -291 760.28%
NP 19,471 15,429 14,314 11,718 8,084 3,824 803 732.90%
-
NP to SH 19,471 15,429 14,314 11,718 8,084 3,824 803 732.90%
-
Tax Rate 27.56% 29.04% 29.23% 29.85% 30.32% 25.68% 26.60% -
Total Cost 127,922 116,149 108,220 83,220 51,238 26,883 4,757 792.21%
-
Net Worth 100,014 92,481 88,502 88,602 81,265 65,050 0 -
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div 3,847 3,847 3,847 - - - - -
Div Payout % 19.76% 24.94% 26.88% - - - - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 100,014 92,481 88,502 88,602 81,265 65,050 0 -
NOSH 128,223 128,447 128,264 128,409 123,130 110,255 7,903 537.64%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 13.21% 11.73% 11.68% 12.34% 13.63% 12.45% 14.44% -
ROE 19.47% 16.68% 16.17% 13.23% 9.95% 5.88% 0.00% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 114.95 102.44 95.53 73.93 48.18 27.85 70.35 38.60%
EPS 15.19 12.01 11.16 9.13 6.57 3.47 10.16 30.65%
DPS 3.00 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.72 0.69 0.69 0.66 0.59 0.00 -
Adjusted Per Share Value based on latest NOSH - 128,409
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 7.22 6.44 6.00 4.65 2.90 1.50 0.27 788.89%
EPS 0.95 0.76 0.70 0.57 0.40 0.19 0.04 721.49%
DPS 0.19 0.19 0.19 0.00 0.00 0.00 0.00 -
NAPS 0.049 0.0453 0.0433 0.0434 0.0398 0.0318 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 - - -
Price 1.80 0.94 0.88 0.87 1.50 0.00 0.00 -
P/RPS 1.57 0.92 0.92 1.18 3.11 0.00 0.00 -
P/EPS 11.85 7.83 7.89 9.53 22.85 0.00 0.00 -
EY 8.44 12.78 12.68 10.49 4.38 0.00 0.00 -
DY 1.67 3.19 3.41 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 1.31 1.28 1.26 2.27 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 26/10/07 30/07/07 27/04/07 30/01/07 - - - -
Price 0.96 0.96 0.98 0.99 0.00 0.00 0.00 -
P/RPS 0.84 0.94 1.03 1.34 0.00 0.00 0.00 -
P/EPS 6.32 7.99 8.78 10.85 0.00 0.00 0.00 -
EY 15.82 12.51 11.39 9.22 0.00 0.00 0.00 -
DY 3.13 3.12 3.06 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.33 1.42 1.43 0.00 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