[RSAWIT] QoQ TTM Result on 31-May-2009 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
24-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- -12.77%
YoY- -49.9%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 140,886 157,492 152,534 172,055 187,377 202,221 211,986 -26.37%
PBT 28,342 26,471 18,328 27,107 30,577 40,627 54,070 -38.37%
Tax -7,385 -6,938 -4,760 -7,743 -8,378 -11,417 -15,070 -41.40%
NP 20,957 19,533 13,568 19,364 22,199 29,210 39,000 -37.21%
-
NP to SH 20,957 19,533 13,568 19,364 22,199 29,210 39,000 -37.21%
-
Tax Rate 26.06% 26.21% 25.97% 28.56% 27.40% 28.10% 27.87% -
Total Cost 119,929 137,959 138,966 152,691 165,178 173,011 172,986 -24.00%
-
Net Worth 87,258 96,257 112,770 84,565 79,743 82,219 128,254 -25.07%
Dividend
31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 87,258 96,257 112,770 84,565 79,743 82,219 128,254 -25.07%
NOSH 128,320 128,342 128,148 128,129 128,618 128,468 128,254 0.03%
Ratio Analysis
31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 14.88% 12.40% 8.90% 11.25% 11.85% 14.44% 18.40% -
ROE 24.02% 20.29% 12.03% 22.90% 27.84% 35.53% 30.41% -
Per Share
31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 109.79 122.71 119.03 134.28 145.68 157.41 165.29 -26.40%
EPS 16.33 15.22 10.59 15.11 17.26 22.74 30.41 -37.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.75 0.88 0.66 0.62 0.64 1.00 -25.10%
Adjusted Per Share Value based on latest NOSH - 128,129
31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 6.90 7.71 7.47 8.43 9.18 9.90 10.38 -26.36%
EPS 1.03 0.96 0.66 0.95 1.09 1.43 1.91 -37.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0427 0.0471 0.0552 0.0414 0.0391 0.0403 0.0628 -25.10%
Price Multiplier on Financial Quarter End Date
31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 31/12/09 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.69 0.64 0.69 0.69 0.50 0.45 0.79 -
P/RPS 0.63 0.52 0.58 0.51 0.34 0.29 0.48 22.60%
P/EPS 4.22 4.21 6.52 4.57 2.90 1.98 2.60 43.76%
EY 23.67 23.78 15.34 21.90 34.52 50.53 38.49 -30.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.85 0.78 1.05 0.81 0.70 0.79 20.21%
Price Multiplier on Announcement Date
31/12/09 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date - 27/01/10 23/10/09 24/07/09 29/04/09 15/01/09 24/10/08 -
Price 0.00 0.73 0.69 0.68 0.58 0.49 0.47 -
P/RPS 0.00 0.59 0.58 0.51 0.40 0.31 0.28 -
P/EPS 0.00 4.80 6.52 4.50 3.36 2.16 1.55 -
EY 0.00 20.85 15.34 22.22 29.76 46.40 64.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.97 0.78 1.03 0.94 0.77 0.47 -

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