[RSAWIT] YoY Annualized Quarter Result on 28-Feb-2009 [#2]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
29-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- -45.08%
YoY- -77.14%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 318,978 337,184 173,022 150,104 199,322 137,546 96,132 20.82%
PBT 22,664 110,974 28,326 13,288 60,240 19,438 19,674 2.25%
Tax -5,770 -26,182 -7,400 -3,340 -16,724 -5,374 -18,074 -16.48%
NP 16,894 84,792 20,926 9,948 43,516 14,064 1,600 45.03%
-
NP to SH 18,970 79,492 20,892 9,948 43,516 14,064 1,600 47.70%
-
Tax Rate 25.46% 23.59% 26.12% 25.14% 27.76% 27.65% 91.87% -
Total Cost 302,084 252,392 152,096 140,156 155,806 123,482 94,532 20.11%
-
Net Worth 1,237,173 449,686 0 79,481 0 88,541 4,505 142.47%
Dividend
30/06/12 30/06/11 30/06/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 1,237,173 449,686 0 79,481 0 88,541 4,505 142.47%
NOSH 2,061,956 157,784 128,329 128,195 128,276 128,321 7,905 140.51%
Ratio Analysis
30/06/12 30/06/11 30/06/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 5.30% 25.15% 12.09% 6.63% 21.83% 10.22% 1.66% -
ROE 1.53% 17.68% 0.00% 12.52% 0.00% 15.88% 35.51% -
Per Share
30/06/12 30/06/11 30/06/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 15.47 213.70 134.83 117.09 155.38 107.19 1,216.07 -49.76%
EPS 0.92 50.38 16.28 7.76 33.92 10.96 20.24 -38.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 2.85 0.00 0.62 0.00 0.69 0.57 0.81%
Adjusted Per Share Value based on latest NOSH - 128,618
30/06/12 30/06/11 30/06/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 15.62 16.51 8.47 7.35 9.76 6.74 4.71 20.81%
EPS 0.93 3.89 1.02 0.49 2.13 0.69 0.08 47.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6059 0.2202 0.00 0.0389 0.00 0.0434 0.0022 142.58%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/06/12 30/06/11 30/06/10 27/02/09 29/02/08 28/02/07 - -
Price 1.03 1.21 0.70 0.50 1.12 0.88 0.00 -
P/RPS 6.66 0.57 0.52 0.43 0.72 0.82 0.00 -
P/EPS 111.96 2.40 4.30 6.44 3.30 8.03 0.00 -
EY 0.89 41.64 23.26 15.52 30.29 12.45 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 0.42 0.00 0.81 0.00 1.28 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 17/08/12 26/08/11 - 29/04/09 22/04/08 27/04/07 03/07/06 -
Price 1.04 1.05 0.00 0.58 1.09 0.98 0.56 -
P/RPS 6.72 0.49 0.00 0.50 0.70 0.91 0.05 116.63%
P/EPS 113.04 2.08 0.00 7.47 3.21 8.94 2.77 79.50%
EY 0.88 47.98 0.00 13.38 31.12 11.18 36.14 -44.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 0.37 0.00 0.94 0.00 1.42 0.98 9.37%

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