[RSAWIT] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 13.27%
YoY--%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 CAGR
Revenue 172,400 176,340 152,547 158,452 152,304 140,886 157,492 12.80%
PBT 28,393 31,191 29,269 34,133 30,315 28,342 26,471 9.78%
Tax -7,329 -8,085 -7,416 -8,746 -7,918 -7,385 -6,938 7.57%
NP 21,064 23,106 21,853 25,387 22,397 20,957 19,533 10.57%
-
NP to SH 20,804 23,089 21,836 25,370 22,397 20,957 19,533 8.76%
-
Tax Rate 25.81% 25.92% 25.34% 25.62% 26.12% 26.06% 26.21% -
Total Cost 151,336 153,234 130,694 133,065 129,907 119,929 137,959 13.12%
-
Net Worth 78,169 0 73,094 0 67,955 87,258 96,257 -24.21%
Dividend
31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 CAGR
Net Worth 78,169 0 73,094 0 67,955 87,258 96,257 -24.21%
NOSH 128,146 128,194 128,235 128,153 128,217 128,320 128,342 -0.20%
Ratio Analysis
31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 CAGR
NP Margin 12.22% 13.10% 14.33% 16.02% 14.71% 14.88% 12.40% -
ROE 26.61% 0.00% 29.87% 0.00% 32.96% 24.02% 20.29% -
Per Share
31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 CAGR
RPS 134.53 137.56 118.96 123.64 118.79 109.79 122.71 13.03%
EPS 16.23 18.01 17.03 19.80 17.47 16.33 15.22 8.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.00 0.57 0.00 0.53 0.68 0.75 -24.06%
Adjusted Per Share Value based on latest NOSH - 128,153
31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 CAGR
RPS 8.44 8.64 7.47 7.76 7.46 6.90 7.71 12.80%
EPS 1.02 1.13 1.07 1.24 1.10 1.03 0.96 8.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0383 0.00 0.0358 0.00 0.0333 0.0427 0.0471 -24.08%
Price Multiplier on Financial Quarter End Date
31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 CAGR
Date 30/08/10 30/06/10 31/05/10 31/03/10 25/02/10 31/12/09 30/11/09 -
Price 0.75 0.70 0.70 0.76 0.70 0.69 0.64 -
P/RPS 0.56 0.51 0.59 0.61 0.59 0.63 0.52 10.37%
P/EPS 4.62 3.89 4.11 3.84 4.01 4.22 4.21 13.17%
EY 21.65 25.73 24.33 26.05 24.95 23.67 23.78 -11.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.00 1.23 0.00 1.32 1.01 0.85 63.60%
Price Multiplier on Announcement Date
31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 CAGR
Date - - - - - - 27/01/10 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.73 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.59 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 4.80 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 20.85 -
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 0.00 0.00 0.97 -

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