[RSAWIT] YoY Cumulative Quarter Result on 30-Nov-2009

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Nov-2009
Profit Trend
QoQ- 66.14%
YoY- 649.09%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
30/11/09 31/12/09 30/11/08 31/08/09 CAGR
Revenue 199,546 215,293 42,699 151,890 198.78%
PBT 30,560 35,032 4,026 18,372 669.86%
Tax -7,945 -9,055 -1,007 -4,760 680.53%
NP 22,615 25,977 3,019 13,612 666.16%
-
NP to SH 22,615 25,977 3,019 13,612 666.16%
-
Tax Rate 26.00% 25.85% 25.01% 25.91% -
Total Cost 176,931 189,316 39,680 138,278 168.76%
-
Net Worth 96,257 87,231 82,219 112,868 -47.19%
Dividend
30/11/09 31/12/09 30/11/08 31/08/09 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/11/09 31/12/09 30/11/08 31/08/09 CAGR
Net Worth 96,257 87,231 82,219 112,868 -47.19%
NOSH 128,342 128,281 128,468 128,259 0.25%
Ratio Analysis
30/11/09 31/12/09 30/11/08 31/08/09 CAGR
NP Margin 11.33% 12.07% 7.07% 8.96% -
ROE 23.49% 29.78% 3.67% 12.06% -
Per Share
30/11/09 31/12/09 30/11/08 31/08/09 CAGR
RPS 155.48 167.83 33.24 118.42 198.05%
EPS 17.63 20.25 2.35 10.61 666.60%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.68 0.64 0.88 -47.33%
Adjusted Per Share Value based on latest NOSH - 128,342
30/11/09 31/12/09 30/11/08 31/08/09 CAGR
RPS 9.77 10.54 2.09 7.44 198.25%
EPS 1.11 1.27 0.15 0.67 657.53%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0471 0.0427 0.0403 0.0553 -47.46%
Price Multiplier on Financial Quarter End Date
30/11/09 31/12/09 30/11/08 31/08/09 CAGR
Date 30/11/09 31/12/09 28/11/08 28/08/09 -
Price 0.64 0.69 0.45 0.69 -
P/RPS 0.41 0.41 1.35 0.58 -75.12%
P/EPS 3.63 3.41 19.15 6.50 -90.33%
EY 27.53 29.35 5.22 15.38 933.18%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.01 0.70 0.78 41.15%
Price Multiplier on Announcement Date
30/11/09 31/12/09 30/11/08 31/08/09 CAGR
Date 27/01/10 - 15/01/09 23/10/09 -
Price 0.73 0.00 0.49 0.69 -
P/RPS 0.47 0.00 1.47 0.58 -56.97%
P/EPS 4.14 0.00 20.85 6.50 -83.62%
EY 24.14 0.00 4.80 15.38 509.92%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.00 0.77 0.78 139.74%

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