[RSAWIT] QoQ TTM Result on 31-May-2006 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
31-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-May-2006 [#3]
Profit Trend
QoQ- 376.21%
YoY--%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 122,534 94,938 59,322 30,707 5,560 0 -
PBT 20,227 16,705 11,601 5,145 1,094 0 -
Tax -5,913 -4,987 -3,517 -1,321 -291 0 -
NP 14,314 11,718 8,084 3,824 803 0 -
-
NP to SH 14,314 11,718 8,084 3,824 803 0 -
-
Tax Rate 29.23% 29.85% 30.32% 25.68% 26.60% - -
Total Cost 108,220 83,220 51,238 26,883 4,757 0 -
-
Net Worth 88,502 88,602 81,265 65,050 0 0 -
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div 3,847 - - - - - -
Div Payout % 26.88% - - - - - -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 88,502 88,602 81,265 65,050 0 0 -
NOSH 128,264 128,409 123,130 110,255 7,903 0 -
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 11.68% 12.34% 13.63% 12.45% 14.44% 0.00% -
ROE 16.17% 13.23% 9.95% 5.88% 0.00% 0.00% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 95.53 73.93 48.18 27.85 70.35 0.00 -
EPS 11.16 9.13 6.57 3.47 10.16 0.00 -
DPS 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.69 0.66 0.59 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 110,255
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 6.00 4.65 2.91 1.50 0.27 0.00 -
EPS 0.70 0.57 0.40 0.19 0.04 0.00 -
DPS 0.19 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0433 0.0434 0.0398 0.0319 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 28/02/07 30/11/06 31/08/06 - - - -
Price 0.88 0.87 1.50 0.00 0.00 0.00 -
P/RPS 0.92 1.18 3.11 0.00 0.00 0.00 -
P/EPS 7.89 9.53 22.85 0.00 0.00 0.00 -
EY 12.68 10.49 4.38 0.00 0.00 0.00 -
DY 3.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.26 2.27 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 27/04/07 30/01/07 - - - - -
Price 0.98 0.99 0.00 0.00 0.00 0.00 -
P/RPS 1.03 1.34 0.00 0.00 0.00 0.00 -
P/EPS 8.78 10.85 0.00 0.00 0.00 0.00 -
EY 11.39 9.22 0.00 0.00 0.00 0.00 -
DY 3.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.43 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