[RSAWIT] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -3.38%
YoY- 176.8%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 CAGR
Revenue 247,728 271,620 338,586 356,273 193,665 148,949 202,189 3.25%
PBT 13,604 -29,713 41,790 105,253 39,540 19,206 55,120 -19.81%
Tax -4,196 7,334 -13,646 -24,697 -9,922 -4,889 -14,658 -17.91%
NP 9,408 -22,378 28,144 80,556 29,617 14,317 40,461 -20.56%
-
NP to SH 10,316 -17,838 29,298 76,802 27,746 14,317 40,461 -19.39%
-
Tax Rate 30.84% - 32.65% 23.46% 25.09% 25.46% 26.59% -
Total Cost 238,320 293,998 310,442 275,717 164,048 134,632 161,728 6.30%
-
Net Worth 1,180,910 1,155,458 1,200,431 469,503 0 84,672 0 -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 CAGR
Net Worth 1,180,910 1,155,458 1,200,431 469,503 0 84,672 0 -
NOSH 2,036,052 2,027,121 2,034,629 159,695 128,298 128,291 128,251 54.69%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 CAGR
NP Margin 3.80% -8.24% 8.31% 22.61% 15.29% 9.61% 20.01% -
ROE 0.87% -1.54% 2.44% 16.36% 0.00% 16.91% 0.00% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 CAGR
RPS 12.17 13.40 16.64 223.10 150.95 116.10 157.65 -33.24%
EPS 0.51 -0.88 1.44 48.09 21.63 11.16 31.55 -47.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.57 0.59 2.94 0.00 0.66 0.00 -
Adjusted Per Share Value based on latest NOSH - 163,507
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 CAGR
RPS 12.13 13.30 16.58 17.45 9.49 7.30 9.90 3.25%
EPS 0.51 -0.87 1.43 3.76 1.36 0.70 1.98 -19.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5784 0.5659 0.588 0.23 0.00 0.0415 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 29/05/09 30/05/08 -
Price 0.695 0.79 0.96 0.49 0.74 0.69 1.08 -
P/RPS 5.71 5.90 5.77 0.22 0.49 0.59 0.69 39.58%
P/EPS 137.17 -89.77 66.67 1.02 3.42 6.18 3.42 79.05%
EY 0.73 -1.11 1.50 98.15 29.23 16.17 29.21 -44.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.39 1.63 0.17 0.00 1.05 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 CAGR
Date 20/11/14 20/11/13 23/11/12 21/11/11 - 24/07/09 28/07/08 -
Price 0.645 0.83 0.90 0.85 0.00 0.68 0.89 -
P/RPS 5.30 6.19 5.41 0.38 0.00 0.59 0.56 42.57%
P/EPS 127.30 -94.32 62.50 1.77 0.00 6.09 2.82 82.43%
EY 0.79 -1.06 1.60 56.58 0.00 16.41 35.45 -45.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.46 1.53 0.29 0.00 1.03 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