[RSAWIT] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 18.93%
YoY- 166.63%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 CAGR
Revenue 359,568 349,603 332,839 297,381 267,122 224,264 184,167 70.63%
PBT 95,309 110,142 117,254 99,916 84,186 59,377 36,117 117.06%
Tax -25,598 -27,832 -29,270 -25,709 -21,695 -14,165 -9,150 127.42%
NP 69,711 82,310 87,984 74,207 62,491 45,212 26,967 113.51%
-
NP to SH 68,145 77,913 81,352 67,644 56,879 41,182 25,338 120.37%
-
Tax Rate 26.86% 25.27% 24.96% 25.73% 25.77% 23.86% 25.33% -
Total Cost 289,857 267,293 244,855 223,174 204,631 179,052 157,200 63.01%
-
Net Worth 784,138 327,014 317,795 313,146 312,740 467,967 0 -
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 CAGR
Net Worth 784,138 327,014 317,795 313,146 312,740 467,967 0 -
NOSH 1,329,047 163,507 158,897 156,573 156,370 147,159 128,279 547.10%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 CAGR
NP Margin 19.39% 23.54% 26.43% 24.95% 23.39% 20.16% 14.64% -
ROE 8.69% 23.83% 25.60% 21.60% 18.19% 8.80% 0.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 CAGR
RPS 27.05 213.81 209.47 189.93 170.83 152.40 143.57 -73.63%
EPS 5.13 47.65 51.20 43.20 36.37 27.98 19.75 -65.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 2.00 2.00 2.00 2.00 3.18 0.00 -
Adjusted Per Share Value based on latest NOSH - 156,573
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 CAGR
RPS 17.60 17.11 16.29 14.56 13.08 10.98 9.02 70.55%
EPS 3.34 3.81 3.98 3.31 2.78 2.02 1.24 120.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3839 0.1601 0.1556 0.1533 0.1531 0.2291 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/11/10 30/09/10 -
Price 0.93 0.49 1.21 1.08 1.02 0.83 0.74 -
P/RPS 3.44 0.23 0.58 0.57 0.60 0.54 0.52 352.23%
P/EPS 18.14 1.03 2.36 2.50 2.80 2.97 3.75 252.19%
EY 5.51 97.25 42.31 40.00 35.66 33.72 26.69 -71.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.25 0.61 0.54 0.51 0.26 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 CAGR
Date 28/02/12 21/11/11 26/08/11 - - - - -
Price 1.12 0.85 1.05 0.00 0.00 0.00 0.00 -
P/RPS 4.14 0.40 0.50 0.00 0.00 0.00 0.00 -
P/EPS 21.84 1.78 2.05 0.00 0.00 0.00 0.00 -
EY 4.58 56.06 48.76 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 1.90 0.43 0.53 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