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

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009
Profit Trend
QoQ- 7.29%
YoY- 54.46%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 CAGR
Revenue 152,547 158,452 152,304 140,886 157,492 152,534 172,055 -11.33%
PBT 29,269 34,133 30,315 28,342 26,471 18,328 27,107 7.97%
Tax -7,416 -8,746 -7,918 -7,385 -6,938 -4,760 -7,743 -4.22%
NP 21,853 25,387 22,397 20,957 19,533 13,568 19,364 12.85%
-
NP to SH 21,836 25,370 22,397 20,957 19,533 13,568 19,364 12.76%
-
Tax Rate 25.34% 25.62% 26.12% 26.06% 26.21% 25.97% 28.56% -
Total Cost 130,694 133,065 129,907 119,929 137,959 138,966 152,691 -14.40%
-
Net Worth 73,094 0 67,955 87,258 96,257 112,770 84,565 -13.56%
Dividend
31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 73,094 0 67,955 87,258 96,257 112,770 84,565 -13.56%
NOSH 128,235 128,153 128,217 128,320 128,342 128,148 128,129 0.08%
Ratio Analysis
31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 14.33% 16.02% 14.71% 14.88% 12.40% 8.90% 11.25% -
ROE 29.87% 0.00% 32.96% 24.02% 20.29% 12.03% 22.90% -
Per Share
31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 CAGR
RPS 118.96 123.64 118.79 109.79 122.71 119.03 134.28 -11.40%
EPS 17.03 19.80 17.47 16.33 15.22 10.59 15.11 12.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.00 0.53 0.68 0.75 0.88 0.66 -13.63%
Adjusted Per Share Value based on latest NOSH - 128,320
31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 CAGR
RPS 7.47 7.76 7.46 6.90 7.71 7.47 8.42 -11.28%
EPS 1.07 1.24 1.10 1.03 0.96 0.66 0.95 12.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0358 0.00 0.0333 0.0427 0.0471 0.0552 0.0414 -13.52%
Price Multiplier on Financial Quarter End Date
31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 CAGR
Date 31/05/10 31/03/10 25/02/10 31/12/09 30/11/09 28/08/09 29/05/09 -
Price 0.70 0.76 0.70 0.69 0.64 0.69 0.69 -
P/RPS 0.59 0.61 0.59 0.63 0.52 0.58 0.51 15.68%
P/EPS 4.11 3.84 4.01 4.22 4.21 6.52 4.57 -10.06%
EY 24.33 26.05 24.95 23.67 23.78 15.34 21.90 11.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.00 1.32 1.01 0.85 0.78 1.05 17.14%
Price Multiplier on Announcement Date
31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 31/08/09 31/05/09 CAGR
Date - - - - 27/01/10 23/10/09 24/07/09 -
Price 0.00 0.00 0.00 0.00 0.73 0.69 0.68 -
P/RPS 0.00 0.00 0.00 0.00 0.59 0.58 0.51 -
P/EPS 0.00 0.00 0.00 0.00 4.80 6.52 4.50 -
EY 0.00 0.00 0.00 0.00 20.85 15.34 22.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.97 0.78 1.03 -

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