[RSAWIT] YoY Cumulative 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- 44.93%
YoY- 176.8%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 CAGR
Revenue 185,796 203,715 253,940 267,205 145,249 111,712 151,642 3.25%
PBT 10,203 -22,285 31,343 78,940 29,655 14,405 41,340 -19.81%
Tax -3,147 5,501 -10,235 -18,523 -7,442 -3,667 -10,994 -17.91%
NP 7,056 -16,784 21,108 60,417 22,213 10,738 30,346 -20.56%
-
NP to SH 7,737 -13,379 21,974 57,602 20,810 10,738 30,346 -19.39%
-
Tax Rate 30.84% - 32.65% 23.46% 25.10% 25.46% 26.59% -
Total Cost 178,740 220,499 232,832 206,788 123,036 100,974 121,296 6.30%
-
Net Worth 1,180,910 1,155,459 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 1,155,459 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 0.66% -1.16% 1.83% 12.27% 0.00% 12.68% 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 9.13 10.05 12.48 167.32 113.21 87.08 118.24 -33.24%
EPS 0.38 -0.66 1.08 36.07 16.22 8.37 23.66 -47.89%
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 9.10 9.98 12.44 13.09 7.11 5.47 7.43 3.25%
EPS 0.38 -0.66 1.08 2.82 1.02 0.53 1.49 -19.39%
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 7.62 7.86 7.69 0.29 0.65 0.79 0.91 39.84%
P/EPS 182.89 -119.70 88.89 1.36 4.56 8.24 4.56 79.05%
EY 0.55 -0.84 1.13 73.61 21.92 12.13 21.91 -44.09%
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 7.07 8.26 7.21 0.51 0.00 0.78 0.75 42.48%
P/EPS 169.74 -125.76 83.33 2.36 0.00 8.12 3.76 82.43%
EY 0.59 -0.80 1.20 42.44 0.00 12.31 26.59 -45.17%
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