[RSAWIT] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -16.02%
YoY- -15.39%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 313,883 346,303 350,465 357,337 359,568 349,603 332,839 -3.81%
PBT 31,528 47,713 51,155 78,960 95,309 110,142 117,254 -58.17%
Tax -11,736 -16,595 -15,392 -21,237 -25,598 -27,832 -29,270 -45.47%
NP 19,792 31,118 35,763 57,723 69,711 82,310 87,984 -62.84%
-
NP to SH 21,027 32,519 37,885 57,231 68,145 77,913 81,352 -59.25%
-
Tax Rate 37.22% 34.78% 30.09% 26.90% 26.86% 25.27% 24.96% -
Total Cost 294,091 315,185 314,702 299,614 289,857 267,293 244,855 12.92%
-
Net Worth 1,118,639 1,207,952 1,233,130 1,220,786 784,138 327,014 317,795 130.51%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,118,639 1,207,952 1,233,130 1,220,786 784,138 327,014 317,795 130.51%
NOSH 1,895,999 2,047,377 2,055,217 2,069,130 1,329,047 163,507 158,897 418.26%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.31% 8.99% 10.20% 16.15% 19.39% 23.54% 26.43% -
ROE 1.88% 2.69% 3.07% 4.69% 8.69% 23.83% 25.60% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.56 16.91 17.05 17.27 27.05 213.81 209.47 -81.43%
EPS 1.11 1.59 1.84 2.77 5.13 47.65 51.20 -92.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.60 0.59 0.59 2.00 2.00 -55.52%
Adjusted Per Share Value based on latest NOSH - 2,069,130
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 15.37 16.96 17.17 17.50 17.61 17.12 16.30 -3.82%
EPS 1.03 1.59 1.86 2.80 3.34 3.82 3.98 -59.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5479 0.5916 0.604 0.5979 0.3841 0.1602 0.1557 130.47%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.85 0.96 1.03 1.02 0.93 0.49 1.21 -
P/RPS 5.13 5.68 6.04 5.91 3.44 0.23 0.58 324.87%
P/EPS 76.64 60.44 55.88 36.88 18.14 1.03 2.36 907.19%
EY 1.30 1.65 1.79 2.71 5.51 97.25 42.31 -90.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.63 1.72 1.73 1.58 0.25 0.61 76.83%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 23/11/12 17/08/12 29/05/12 28/02/12 21/11/11 26/08/11 -
Price 0.74 0.90 1.04 1.04 1.12 0.85 1.05 -
P/RPS 4.47 5.32 6.10 6.02 4.14 0.40 0.50 327.89%
P/EPS 66.73 56.66 56.42 37.60 21.84 1.78 2.05 908.77%
EY 1.50 1.76 1.77 2.66 4.58 56.06 48.76 -90.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.53 1.73 1.76 1.90 0.43 0.53 76.72%

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