[RSAWIT] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 20.04%
YoY- 168.79%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/11/07 30/11/06 CAGR
Revenue 236,600 238,640 288,660 297,584 187,884 209,856 142,468 7.15%
PBT 15,652 -60,068 25,224 90,620 31,076 69,876 20,416 -3.55%
Tax -5,356 3,408 -5,708 -23,152 -7,684 -18,640 -5,880 -1.26%
NP 10,296 -56,660 19,516 67,468 23,392 51,236 14,536 -4.59%
-
NP to SH 8,784 -44,708 19,036 62,692 23,324 51,236 14,536 -6.63%
-
Tax Rate 34.22% - 22.63% 25.55% 24.73% 26.68% 28.80% -
Total Cost 226,304 295,300 269,144 230,116 164,492 158,620 127,932 8.08%
-
Net Worth 1,157,890 1,178,665 1,220,786 443,102 0 112,833 88,602 41.95%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/11/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/11/07 30/11/06 CAGR
Net Worth 1,157,890 1,178,665 1,220,786 443,102 0 112,833 88,602 41.95%
NOSH 1,996,363 2,032,181 2,069,130 156,573 128,153 128,220 128,409 45.35%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/11/07 30/11/06 CAGR
NP Margin 4.35% -23.74% 6.76% 22.67% 12.45% 24.41% 10.20% -
ROE 0.76% -3.79% 1.56% 14.15% 0.00% 45.41% 16.41% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/11/07 30/11/06 CAGR
RPS 11.85 11.74 13.95 190.06 146.61 163.67 110.95 -26.27%
EPS 0.44 -2.20 0.92 40.04 18.20 39.96 11.32 -35.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.58 0.59 2.83 0.00 0.88 0.69 -2.33%
Adjusted Per Share Value based on latest NOSH - 156,573
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/11/07 30/11/06 CAGR
RPS 11.58 11.68 14.13 14.57 9.20 10.27 6.97 7.16%
EPS 0.43 -2.19 0.93 3.07 1.14 2.51 0.71 -6.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5668 0.577 0.5976 0.2169 0.00 0.0552 0.0434 41.93%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/11/07 30/11/06 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 30/11/07 30/11/06 -
Price 0.82 0.785 1.02 1.08 0.76 1.05 0.87 -
P/RPS 6.92 6.68 7.31 0.57 0.52 0.64 0.78 34.65%
P/EPS 186.36 -35.68 110.87 2.70 4.18 2.63 7.69 54.41%
EY 0.54 -2.80 0.90 37.07 23.95 38.06 13.01 -35.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.35 1.73 0.38 0.00 1.19 1.26 1.54%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/11/07 30/11/06 CAGR
Date 26/05/14 29/05/13 29/05/12 25/05/11 - 25/01/08 30/01/07 -
Price 0.795 0.895 1.04 1.07 0.00 1.20 0.99 -
P/RPS 6.71 7.62 7.45 0.56 0.00 0.73 0.89 31.69%
P/EPS 180.68 -40.68 113.04 2.67 0.00 3.00 8.75 51.08%
EY 0.55 -2.46 0.88 37.42 0.00 33.30 11.43 -33.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.54 1.76 0.38 0.00 1.36 1.43 -0.58%

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