[RSAWIT] QoQ TTM Result on 31-Dec-2010

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010
Profit Trend
QoQ- 38.12%
YoY- 171.41%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 CAGR
Revenue 349,603 332,839 297,381 267,122 224,264 184,167 172,400 92.18%
PBT 110,142 117,254 99,916 84,186 59,377 36,117 28,393 249.96%
Tax -27,832 -29,270 -25,709 -21,695 -14,165 -9,150 -7,329 243.15%
NP 82,310 87,984 74,207 62,491 45,212 26,967 21,064 252.33%
-
NP to SH 77,913 81,352 67,644 56,879 41,182 25,338 20,804 238.77%
-
Tax Rate 25.27% 24.96% 25.73% 25.77% 23.86% 25.33% 25.81% -
Total Cost 267,293 244,855 223,174 204,631 179,052 157,200 151,336 69.15%
-
Net Worth 327,014 317,795 313,146 312,740 467,967 0 78,169 275.25%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 CAGR
Net Worth 327,014 317,795 313,146 312,740 467,967 0 78,169 275.25%
NOSH 163,507 158,897 156,573 156,370 147,159 128,279 128,146 25.25%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 CAGR
NP Margin 23.54% 26.43% 24.95% 23.39% 20.16% 14.64% 12.22% -
ROE 23.83% 25.60% 21.60% 18.19% 8.80% 0.00% 26.61% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 CAGR
RPS 213.81 209.47 189.93 170.83 152.40 143.57 134.53 53.43%
EPS 47.65 51.20 43.20 36.37 27.98 19.75 16.23 170.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.00 3.18 0.00 0.61 199.59%
Adjusted Per Share Value based on latest NOSH - 156,370
30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 CAGR
RPS 17.11 16.29 14.56 13.08 10.98 9.02 8.44 92.13%
EPS 3.81 3.98 3.31 2.78 2.02 1.24 1.02 237.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1601 0.1556 0.1533 0.1531 0.2291 0.00 0.0383 274.98%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/11/10 30/09/10 30/08/10 -
Price 0.49 1.21 1.08 1.02 0.83 0.74 0.75 -
P/RPS 0.23 0.58 0.57 0.60 0.54 0.52 0.56 -56.05%
P/EPS 1.03 2.36 2.50 2.80 2.97 3.75 4.62 -75.01%
EY 97.25 42.31 40.00 35.66 33.72 26.69 21.65 300.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.61 0.54 0.51 0.26 0.00 1.23 -77.06%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 CAGR
Date 21/11/11 26/08/11 - - - - - -
Price 0.85 1.05 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.40 0.50 0.00 0.00 0.00 0.00 0.00 -
P/EPS 1.78 2.05 0.00 0.00 0.00 0.00 0.00 -
EY 56.06 48.76 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.53 0.00 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