[RSAWIT] QoQ TTM Result on 31-Aug-2009

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
23-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-Aug-2009
Profit Trend
QoQ- -29.93%
YoY- -65.21%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 152,304 140,886 157,492 152,534 172,055 187,377 202,221 -20.34%
PBT 30,315 28,342 26,471 18,328 27,107 30,577 40,627 -20.93%
Tax -7,918 -7,385 -6,938 -4,760 -7,743 -8,378 -11,417 -25.44%
NP 22,397 20,957 19,533 13,568 19,364 22,199 29,210 -19.18%
-
NP to SH 22,397 20,957 19,533 13,568 19,364 22,199 29,210 -19.18%
-
Tax Rate 26.12% 26.06% 26.21% 25.97% 28.56% 27.40% 28.10% -
Total Cost 129,907 119,929 137,959 138,966 152,691 165,178 173,011 -20.53%
-
Net Worth 67,955 87,258 96,257 112,770 84,565 79,743 82,219 -14.17%
Dividend
28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 67,955 87,258 96,257 112,770 84,565 79,743 82,219 -14.17%
NOSH 128,217 128,320 128,342 128,148 128,129 128,618 128,468 -0.15%
Ratio Analysis
28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 14.71% 14.88% 12.40% 8.90% 11.25% 11.85% 14.44% -
ROE 32.96% 24.02% 20.29% 12.03% 22.90% 27.84% 35.53% -
Per Share
28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 118.79 109.79 122.71 119.03 134.28 145.68 157.41 -20.21%
EPS 17.47 16.33 15.22 10.59 15.11 17.26 22.74 -19.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.68 0.75 0.88 0.66 0.62 0.64 -14.03%
Adjusted Per Share Value based on latest NOSH - 128,148
28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 7.46 6.90 7.71 7.47 8.42 9.17 9.90 -20.30%
EPS 1.10 1.03 0.96 0.66 0.95 1.09 1.43 -18.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0333 0.0427 0.0471 0.0552 0.0414 0.039 0.0403 -14.19%
Price Multiplier on Financial Quarter End Date
28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 25/02/10 31/12/09 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.70 0.69 0.64 0.69 0.69 0.50 0.45 -
P/RPS 0.59 0.63 0.52 0.58 0.51 0.34 0.29 76.78%
P/EPS 4.01 4.22 4.21 6.52 4.57 2.90 1.98 76.13%
EY 24.95 23.67 23.78 15.34 21.90 34.52 50.53 -43.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.01 0.85 0.78 1.05 0.81 0.70 66.33%
Price Multiplier on Announcement Date
28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date - - 27/01/10 23/10/09 24/07/09 29/04/09 15/01/09 -
Price 0.00 0.00 0.73 0.69 0.68 0.58 0.49 -
P/RPS 0.00 0.00 0.59 0.58 0.51 0.40 0.31 -
P/EPS 0.00 0.00 4.80 6.52 4.50 3.36 2.16 -
EY 0.00 0.00 20.85 15.34 22.22 29.76 46.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.97 0.78 1.03 0.94 0.77 -

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