[RSAWIT] QoQ TTM Result on 31-May-2010

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
26-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-May-2010
Profit Trend
QoQ- -13.93%
YoY- 12.77%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 CAGR
Revenue 184,167 172,400 176,340 152,547 158,452 152,304 140,886 43.07%
PBT 36,117 28,393 31,191 29,269 34,133 30,315 28,342 38.28%
Tax -9,150 -7,329 -8,085 -7,416 -8,746 -7,918 -7,385 33.17%
NP 26,967 21,064 23,106 21,853 25,387 22,397 20,957 40.08%
-
NP to SH 25,338 20,804 23,089 21,836 25,370 22,397 20,957 28.89%
-
Tax Rate 25.33% 25.81% 25.92% 25.34% 25.62% 26.12% 26.06% -
Total Cost 157,200 151,336 153,234 130,694 133,065 129,907 119,929 43.59%
-
Net Worth 0 78,169 0 73,094 0 67,955 87,258 -
Dividend
30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 CAGR
Net Worth 0 78,169 0 73,094 0 67,955 87,258 -
NOSH 128,279 128,146 128,194 128,235 128,153 128,217 128,320 -0.04%
Ratio Analysis
30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 CAGR
NP Margin 14.64% 12.22% 13.10% 14.33% 16.02% 14.71% 14.88% -
ROE 0.00% 26.61% 0.00% 29.87% 0.00% 32.96% 24.02% -
Per Share
30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 CAGR
RPS 143.57 134.53 137.56 118.96 123.64 118.79 109.79 43.14%
EPS 19.75 16.23 18.01 17.03 19.80 17.47 16.33 28.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.61 0.00 0.57 0.00 0.53 0.68 -
Adjusted Per Share Value based on latest NOSH - 128,235
30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 CAGR
RPS 9.02 8.44 8.63 7.47 7.76 7.46 6.90 43.07%
EPS 1.24 1.02 1.13 1.07 1.24 1.10 1.03 28.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0383 0.00 0.0358 0.00 0.0333 0.0427 -
Price Multiplier on Financial Quarter End Date
30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 CAGR
Date 30/09/10 30/08/10 30/06/10 31/05/10 31/03/10 25/02/10 31/12/09 -
Price 0.74 0.75 0.70 0.70 0.76 0.70 0.69 -
P/RPS 0.52 0.56 0.51 0.59 0.61 0.59 0.63 -22.62%
P/EPS 3.75 4.62 3.89 4.11 3.84 4.01 4.22 -14.60%
EY 26.69 21.65 25.73 24.33 26.05 24.95 23.67 17.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.23 0.00 1.23 0.00 1.32 1.01 -
Price Multiplier on Announcement Date
30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 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 0.00 0.00 0.00 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