[RSAWIT] QoQ TTM Result on 31-Aug-2006 [#4]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
30-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-Aug-2006 [#4]
Profit Trend
QoQ- 111.4%
YoY--%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 131,578 122,534 94,938 59,322 30,707 5,560 0 -
PBT 21,742 20,227 16,705 11,601 5,145 1,094 0 -
Tax -6,313 -5,913 -4,987 -3,517 -1,321 -291 0 -
NP 15,429 14,314 11,718 8,084 3,824 803 0 -
-
NP to SH 15,429 14,314 11,718 8,084 3,824 803 0 -
-
Tax Rate 29.04% 29.23% 29.85% 30.32% 25.68% 26.60% - -
Total Cost 116,149 108,220 83,220 51,238 26,883 4,757 0 -
-
Net Worth 92,481 88,502 88,602 81,265 65,050 0 0 -
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div 3,847 3,847 - - - - - -
Div Payout % 24.94% 26.88% - - - - - -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 92,481 88,502 88,602 81,265 65,050 0 0 -
NOSH 128,447 128,264 128,409 123,130 110,255 7,903 0 -
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 11.73% 11.68% 12.34% 13.63% 12.45% 14.44% 0.00% -
ROE 16.68% 16.17% 13.23% 9.95% 5.88% 0.00% 0.00% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 102.44 95.53 73.93 48.18 27.85 70.35 0.00 -
EPS 12.01 11.16 9.13 6.57 3.47 10.16 0.00 -
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.69 0.69 0.66 0.59 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 123,130
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 6.44 6.00 4.65 2.90 1.50 0.27 0.00 -
EPS 0.76 0.70 0.57 0.40 0.19 0.04 0.00 -
DPS 0.19 0.19 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0453 0.0433 0.0434 0.0398 0.0318 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 31/08/06 - - - -
Price 0.94 0.88 0.87 1.50 0.00 0.00 0.00 -
P/RPS 0.92 0.92 1.18 3.11 0.00 0.00 0.00 -
P/EPS 7.83 7.89 9.53 22.85 0.00 0.00 0.00 -
EY 12.78 12.68 10.49 4.38 0.00 0.00 0.00 -
DY 3.19 3.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.28 1.26 2.27 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 30/07/07 27/04/07 30/01/07 - - - - -
Price 0.96 0.98 0.99 0.00 0.00 0.00 0.00 -
P/RPS 0.94 1.03 1.34 0.00 0.00 0.00 0.00 -
P/EPS 7.99 8.78 10.85 0.00 0.00 0.00 0.00 -
EY 12.51 11.39 9.22 0.00 0.00 0.00 0.00 -
DY 3.12 3.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.42 1.43 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