[RSAWIT] YoY Annualized Quarter Result on 31-Aug-2010

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
25-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Aug-2010
Profit Trend
QoQ- 38.62%
YoY- 112.76%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/10 31/12/09 30/11/08 31/08/09 CAGR
Revenue 198,134 215,293 256,194 151,890 30.44%
PBT 39,420 35,032 24,156 18,372 114.56%
Tax -10,194 -9,055 -6,042 -4,760 114.15%
NP 29,225 25,977 18,114 13,612 114.70%
-
NP to SH 28,960 25,977 18,114 13,612 112.75%
-
Tax Rate 25.86% 25.85% 25.01% 25.91% -
Total Cost 168,908 189,316 238,080 138,278 22.15%
-
Net Worth 78,230 87,231 82,219 112,868 -30.68%
Dividend
31/08/10 31/12/09 30/11/08 31/08/09 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/08/10 31/12/09 30/11/08 31/08/09 CAGR
Net Worth 78,230 87,231 82,219 112,868 -30.68%
NOSH 128,246 128,281 128,468 128,259 -0.01%
Ratio Analysis
31/08/10 31/12/09 30/11/08 31/08/09 CAGR
NP Margin 14.75% 12.07% 7.07% 8.96% -
ROE 37.02% 29.78% 22.03% 12.06% -
Per Share
31/08/10 31/12/09 30/11/08 31/08/09 CAGR
RPS 154.49 167.83 199.42 118.42 30.45%
EPS 22.58 20.25 14.10 10.61 112.81%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.68 0.64 0.88 -30.68%
Adjusted Per Share Value based on latest NOSH - 128,146
31/08/10 31/12/09 30/11/08 31/08/09 CAGR
RPS 9.70 10.54 12.55 7.44 30.37%
EPS 1.42 1.27 0.89 0.67 111.94%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0383 0.0427 0.0403 0.0553 -30.74%
Price Multiplier on Financial Quarter End Date
31/08/10 31/12/09 30/11/08 31/08/09 CAGR
Date 30/08/10 31/12/09 28/11/08 28/08/09 -
Price 0.75 0.69 0.45 0.69 -
P/RPS 0.49 0.41 0.23 0.58 -15.51%
P/EPS 3.32 3.41 3.19 6.50 -48.92%
EY 30.11 29.35 31.33 15.38 95.77%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.01 0.70 0.78 57.69%
Price Multiplier on Announcement Date
31/08/10 31/12/09 30/11/08 31/08/09 CAGR
Date 25/10/10 - 15/01/09 23/10/09 -
Price 0.95 0.00 0.49 0.69 -
P/RPS 0.61 0.00 0.25 0.58 5.17%
P/EPS 4.21 0.00 3.48 6.50 -35.23%
EY 23.77 0.00 28.78 15.38 54.55%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.00 0.77 0.78 100.00%

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