[RSAWIT] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -4.23%
YoY- 207.49%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 350,465 357,337 359,568 349,603 332,839 297,381 267,122 19.86%
PBT 51,155 78,960 95,309 110,142 117,254 99,916 84,186 -28.28%
Tax -15,392 -21,237 -25,598 -27,832 -29,270 -25,709 -21,695 -20.46%
NP 35,763 57,723 69,711 82,310 87,984 74,207 62,491 -31.09%
-
NP to SH 37,885 57,231 68,145 77,913 81,352 67,644 56,879 -23.75%
-
Tax Rate 30.09% 26.90% 26.86% 25.27% 24.96% 25.73% 25.77% -
Total Cost 314,702 299,614 289,857 267,293 244,855 223,174 204,631 33.27%
-
Net Worth 1,233,130 1,220,786 784,138 327,014 317,795 313,146 312,740 149.79%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,233,130 1,220,786 784,138 327,014 317,795 313,146 312,740 149.79%
NOSH 2,055,217 2,069,130 1,329,047 163,507 158,897 156,573 156,370 457.80%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.20% 16.15% 19.39% 23.54% 26.43% 24.95% 23.39% -
ROE 3.07% 4.69% 8.69% 23.83% 25.60% 21.60% 18.19% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 17.05 17.27 27.05 213.81 209.47 189.93 170.83 -78.51%
EPS 1.84 2.77 5.13 47.65 51.20 43.20 36.37 -86.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.59 0.59 2.00 2.00 2.00 2.00 -55.21%
Adjusted Per Share Value based on latest NOSH - 163,507
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 17.16 17.49 17.60 17.11 16.29 14.56 13.08 19.86%
EPS 1.85 2.80 3.34 3.81 3.98 3.31 2.78 -23.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6037 0.5976 0.3839 0.1601 0.1556 0.1533 0.1531 149.80%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.03 1.02 0.93 0.49 1.21 1.08 1.02 -
P/RPS 6.04 5.91 3.44 0.23 0.58 0.57 0.60 366.87%
P/EPS 55.88 36.88 18.14 1.03 2.36 2.50 2.80 637.09%
EY 1.79 2.71 5.51 97.25 42.31 40.00 35.66 -86.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.73 1.58 0.25 0.61 0.54 0.51 125.05%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 29/05/12 28/02/12 21/11/11 26/08/11 - - -
Price 1.04 1.04 1.12 0.85 1.05 0.00 0.00 -
P/RPS 6.10 6.02 4.14 0.40 0.50 0.00 0.00 -
P/EPS 56.42 37.60 21.84 1.78 2.05 0.00 0.00 -
EY 1.77 2.66 4.58 56.06 48.76 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.76 1.90 0.43 0.53 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