[RSAWIT] QoQ TTM Result on 31-Aug-2008 [#4]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
24-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-Aug-2008 [#4]
Profit Trend
QoQ- 0.91%
YoY- 100.3%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 172,055 187,377 202,221 211,986 196,072 178,282 164,241 3.14%
PBT 27,107 30,577 40,627 54,070 52,933 47,279 39,244 -21.84%
Tax -7,743 -8,378 -11,417 -15,070 -14,285 -13,083 -10,598 -18.86%
NP 19,364 22,199 29,210 39,000 38,648 34,196 28,646 -22.95%
-
NP to SH 19,364 22,199 29,210 39,000 38,648 34,196 28,646 -22.95%
-
Tax Rate 28.56% 27.40% 28.10% 27.87% 26.99% 27.67% 27.01% -
Total Cost 152,691 165,178 173,011 172,986 157,424 144,086 135,595 8.23%
-
Net Worth 84,565 79,743 82,219 128,254 0 0 112,833 -17.47%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div - - - - - - 3,847 -
Div Payout % - - - - - - 13.43% -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 84,565 79,743 82,219 128,254 0 0 112,833 -17.47%
NOSH 128,129 128,618 128,468 128,254 128,178 128,350 128,220 -0.04%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 11.25% 11.85% 14.44% 18.40% 19.71% 19.18% 17.44% -
ROE 22.90% 27.84% 35.53% 30.41% 0.00% 0.00% 25.39% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 134.28 145.68 157.41 165.29 152.97 138.90 128.09 3.19%
EPS 15.11 17.26 22.74 30.41 30.15 26.64 22.34 -22.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.66 0.62 0.64 1.00 0.00 0.00 0.88 -17.43%
Adjusted Per Share Value based on latest NOSH - 128,254
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 8.43 9.18 9.90 10.38 9.60 8.73 8.04 3.20%
EPS 0.95 1.09 1.43 1.91 1.89 1.67 1.40 -22.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.19 -
NAPS 0.0414 0.0391 0.0403 0.0628 0.00 0.00 0.0553 -17.53%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 0.69 0.50 0.45 0.79 1.08 1.12 1.05 -
P/RPS 0.51 0.34 0.29 0.48 0.71 0.81 0.82 -27.11%
P/EPS 4.57 2.90 1.98 2.60 3.58 4.20 4.70 -1.85%
EY 21.90 34.52 50.53 38.49 27.92 23.79 21.28 1.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.86 -
P/NAPS 1.05 0.81 0.70 0.79 0.00 0.00 1.19 -7.99%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 24/07/09 29/04/09 15/01/09 24/10/08 28/07/08 22/04/08 25/01/08 -
Price 0.68 0.58 0.49 0.47 0.89 1.09 1.20 -
P/RPS 0.51 0.40 0.31 0.28 0.58 0.78 0.94 -33.45%
P/EPS 4.50 3.36 2.16 1.55 2.95 4.09 5.37 -11.10%
EY 22.22 29.76 46.40 64.70 33.88 24.44 18.62 12.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
P/NAPS 1.03 0.94 0.77 0.47 0.00 0.00 1.36 -16.89%

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