[RSAWIT] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 21.79%
YoY- 30.85%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 CAGR
Revenue 297,381 267,122 224,264 184,167 172,400 176,340 152,547 122.88%
PBT 99,916 84,186 59,377 36,117 28,393 31,191 29,269 336.74%
Tax -25,709 -21,695 -14,165 -9,150 -7,329 -8,085 -7,416 344.89%
NP 74,207 62,491 45,212 26,967 21,064 23,106 21,853 333.98%
-
NP to SH 67,644 56,879 41,182 25,338 20,804 23,089 21,836 288.67%
-
Tax Rate 25.73% 25.77% 23.86% 25.33% 25.81% 25.92% 25.34% -
Total Cost 223,174 204,631 179,052 157,200 151,336 153,234 130,694 90.11%
-
Net Worth 313,146 312,740 467,967 0 78,169 0 73,094 473.65%
Dividend
31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 CAGR
Net Worth 313,146 312,740 467,967 0 78,169 0 73,094 473.65%
NOSH 156,573 156,370 147,159 128,279 128,146 128,194 128,235 27.08%
Ratio Analysis
31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 CAGR
NP Margin 24.95% 23.39% 20.16% 14.64% 12.22% 13.10% 14.33% -
ROE 21.60% 18.19% 8.80% 0.00% 26.61% 0.00% 29.87% -
Per Share
31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 CAGR
RPS 189.93 170.83 152.40 143.57 134.53 137.56 118.96 75.37%
EPS 43.20 36.37 27.98 19.75 16.23 18.01 17.03 205.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 3.18 0.00 0.61 0.00 0.57 351.38%
Adjusted Per Share Value based on latest NOSH - 128,279
31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 CAGR
RPS 14.57 13.08 10.98 9.02 8.44 8.64 7.47 123.02%
EPS 3.31 2.79 2.02 1.24 1.02 1.13 1.07 288.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1534 0.1532 0.2292 0.00 0.0383 0.00 0.0358 473.78%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 CAGR
Date 31/03/11 30/12/10 30/11/10 30/09/10 30/08/10 30/06/10 31/05/10 -
Price 1.08 1.02 0.83 0.74 0.75 0.70 0.70 -
P/RPS 0.57 0.60 0.54 0.52 0.56 0.51 0.59 -4.05%
P/EPS 2.50 2.80 2.97 3.75 4.62 3.89 4.11 -44.94%
EY 40.00 35.66 33.72 26.69 21.65 25.73 24.33 81.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.51 0.26 0.00 1.23 0.00 1.23 -62.78%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 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