[RSAWIT] QoQ TTM Result on 31-Aug-2007 [#4]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
26-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-Aug-2007 [#4]
Profit Trend
QoQ- 26.2%
YoY- 140.86%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 196,072 178,282 164,241 147,393 131,578 122,534 94,938 62.10%
PBT 52,933 47,279 39,244 26,879 21,742 20,227 16,705 115.58%
Tax -14,285 -13,083 -10,598 -7,408 -6,313 -5,913 -4,987 101.56%
NP 38,648 34,196 28,646 19,471 15,429 14,314 11,718 121.41%
-
NP to SH 38,648 34,196 28,646 19,471 15,429 14,314 11,718 121.41%
-
Tax Rate 26.99% 27.67% 27.01% 27.56% 29.04% 29.23% 29.85% -
Total Cost 157,424 144,086 135,595 127,922 116,149 108,220 83,220 52.89%
-
Net Worth 0 0 112,833 100,014 92,481 88,502 88,602 -
Dividend
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div - - 3,847 3,847 3,847 3,847 - -
Div Payout % - - 13.43% 19.76% 24.94% 26.88% - -
Equity
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Net Worth 0 0 112,833 100,014 92,481 88,502 88,602 -
NOSH 128,178 128,350 128,220 128,223 128,447 128,264 128,409 -0.11%
Ratio Analysis
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
NP Margin 19.71% 19.18% 17.44% 13.21% 11.73% 11.68% 12.34% -
ROE 0.00% 0.00% 25.39% 19.47% 16.68% 16.17% 13.23% -
Per Share
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 152.97 138.90 128.09 114.95 102.44 95.53 73.93 62.30%
EPS 30.15 26.64 22.34 15.19 12.01 11.16 9.13 121.59%
DPS 0.00 0.00 3.00 3.00 3.00 3.00 0.00 -
NAPS 0.00 0.00 0.88 0.78 0.72 0.69 0.69 -
Adjusted Per Share Value based on latest NOSH - 128,223
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 9.60 8.73 8.04 7.22 6.44 6.00 4.65 62.06%
EPS 1.89 1.67 1.40 0.95 0.76 0.70 0.57 122.19%
DPS 0.00 0.00 0.19 0.19 0.19 0.19 0.00 -
NAPS 0.00 0.00 0.0553 0.049 0.0453 0.0433 0.0434 -
Price Multiplier on Financial Quarter End Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 -
Price 1.08 1.12 1.05 1.80 0.94 0.88 0.87 -
P/RPS 0.71 0.81 0.82 1.57 0.92 0.92 1.18 -28.70%
P/EPS 3.58 4.20 4.70 11.85 7.83 7.89 9.53 -47.90%
EY 27.92 23.79 21.28 8.44 12.78 12.68 10.49 91.94%
DY 0.00 0.00 2.86 1.67 3.19 3.41 0.00 -
P/NAPS 0.00 0.00 1.19 2.31 1.31 1.28 1.26 -
Price Multiplier on Announcement Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 28/07/08 22/04/08 25/01/08 26/10/07 30/07/07 27/04/07 30/01/07 -
Price 0.89 1.09 1.20 0.96 0.96 0.98 0.99 -
P/RPS 0.58 0.78 0.94 0.84 0.94 1.03 1.34 -42.75%
P/EPS 2.95 4.09 5.37 6.32 7.99 8.78 10.85 -57.99%
EY 33.88 24.44 18.62 15.82 12.51 11.39 9.22 137.93%
DY 0.00 0.00 2.50 3.13 3.12 3.06 0.00 -
P/NAPS 0.00 0.00 1.36 1.23 1.33 1.42 1.43 -

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