[RSAWIT] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -4.19%
YoY- 93.8%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 271,620 338,586 356,273 193,665 148,949 202,189 137,285 11.36%
PBT -29,713 41,790 105,253 39,540 19,206 55,120 20,381 -
Tax 7,334 -13,646 -24,697 -9,922 -4,889 -14,658 -5,489 -
NP -22,378 28,144 80,556 29,617 14,317 40,461 14,892 -
-
NP to SH -17,838 29,298 76,802 27,746 14,317 40,461 14,892 -
-
Tax Rate - 32.65% 23.46% 25.09% 25.46% 26.59% 26.93% -
Total Cost 293,998 310,442 275,717 164,048 134,632 161,728 122,393 14.82%
-
Net Worth 1,155,458 1,200,431 469,503 0 84,672 0 92,326 48.97%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 1,155,458 1,200,431 469,503 0 84,672 0 92,326 48.97%
NOSH 2,027,121 2,034,629 159,695 128,298 128,291 128,251 128,231 54.56%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin -8.24% 8.31% 22.61% 15.29% 9.61% 20.01% 10.85% -
ROE -1.54% 2.44% 16.36% 0.00% 16.91% 0.00% 16.13% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 13.40 16.64 223.10 150.95 116.10 157.65 107.06 -27.94%
EPS -0.88 1.44 48.09 21.63 11.16 31.55 11.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.59 2.94 0.00 0.66 0.00 0.72 -3.61%
Adjusted Per Share Value based on latest NOSH - 128,279
30/09/13 30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 13.30 16.58 17.44 9.48 7.29 9.90 6.72 11.36%
EPS -0.87 1.43 3.76 1.36 0.70 1.98 0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5657 0.5877 0.2298 0.00 0.0415 0.00 0.0452 48.97%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 29/05/09 30/05/08 31/05/07 -
Price 0.79 0.96 0.49 0.74 0.69 1.08 0.94 -
P/RPS 5.90 5.77 0.22 0.49 0.59 0.69 0.88 35.00%
P/EPS -89.77 66.67 1.02 3.42 6.18 3.42 8.09 -
EY -1.11 1.50 98.15 29.23 16.17 29.21 12.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.63 0.17 0.00 1.05 0.00 1.31 0.93%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 CAGR
Date 20/11/13 23/11/12 21/11/11 - 24/07/09 28/07/08 30/07/07 -
Price 0.83 0.90 0.85 0.00 0.68 0.89 0.96 -
P/RPS 6.19 5.41 0.38 0.00 0.59 0.56 0.90 35.54%
P/EPS -94.32 62.50 1.77 0.00 6.09 2.82 8.27 -
EY -1.06 1.60 56.58 0.00 16.41 35.45 12.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.53 0.29 0.00 1.03 0.00 1.33 1.48%

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