[RSAWIT] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -14.16%
YoY- -58.26%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 276,058 301,378 313,883 346,303 350,465 357,337 359,568 -16.16%
PBT -13,812 10,205 31,528 47,713 51,155 78,960 95,309 -
Tax -4,406 -9,457 -11,736 -16,595 -15,392 -21,237 -25,598 -69.09%
NP -18,218 748 19,792 31,118 35,763 57,723 69,711 -
-
NP to SH -12,941 5,091 21,027 32,519 37,885 57,231 68,145 -
-
Tax Rate - 92.67% 37.22% 34.78% 30.09% 26.90% 26.86% -
Total Cost 294,276 300,630 294,091 315,185 314,702 299,614 289,857 1.01%
-
Net Worth 1,166,746 1,178,665 1,118,639 1,207,952 1,233,130 1,220,786 784,138 30.36%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,166,746 1,178,665 1,118,639 1,207,952 1,233,130 1,220,786 784,138 30.36%
NOSH 2,046,923 2,032,181 1,895,999 2,047,377 2,055,217 2,069,130 1,329,047 33.39%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -6.60% 0.25% 6.31% 8.99% 10.20% 16.15% 19.39% -
ROE -1.11% 0.43% 1.88% 2.69% 3.07% 4.69% 8.69% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 13.49 14.83 16.56 16.91 17.05 17.27 27.05 -37.13%
EPS -0.63 0.25 1.11 1.59 1.84 2.77 5.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.58 0.59 0.59 0.60 0.59 0.59 -2.27%
Adjusted Per Share Value based on latest NOSH - 2,047,377
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 13.52 14.76 15.37 16.96 17.17 17.50 17.61 -16.16%
EPS -0.63 0.25 1.03 1.59 1.86 2.80 3.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5715 0.5773 0.5479 0.5916 0.604 0.5979 0.3841 30.36%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.81 0.785 0.85 0.96 1.03 1.02 0.93 -
P/RPS 6.01 5.29 5.13 5.68 6.04 5.91 3.44 45.10%
P/EPS -128.12 313.35 76.64 60.44 55.88 36.88 18.14 -
EY -0.78 0.32 1.30 1.65 1.79 2.71 5.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.35 1.44 1.63 1.72 1.73 1.58 -6.87%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 29/05/13 27/02/13 23/11/12 17/08/12 29/05/12 28/02/12 -
Price 0.775 0.895 0.74 0.90 1.04 1.04 1.12 -
P/RPS 5.75 6.03 4.47 5.32 6.10 6.02 4.14 24.50%
P/EPS -122.58 357.26 66.73 56.66 56.42 37.60 21.84 -
EY -0.82 0.28 1.50 1.76 1.77 2.66 4.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.54 1.25 1.53 1.73 1.76 1.90 -19.99%

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