[RSAWIT] YoY Cumulative Quarter Result on 31-Dec-2010

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010
Profit Trend
QoQ- 9.19%
YoY- 101.04%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 30/11/08 31/08/09 CAGR
Revenue 291,050 215,293 42,699 151,890 62.81%
PBT 75,516 35,032 4,026 18,372 188.46%
Tax -19,965 -9,055 -1,007 -4,760 192.87%
NP 55,551 25,977 3,019 13,612 186.92%
-
NP to SH 52,225 25,977 3,019 13,612 173.94%
-
Tax Rate 26.44% 25.85% 25.01% 25.91% -
Total Cost 235,499 189,316 39,680 138,278 49.04%
-
Net Worth 360,633 87,231 82,219 112,868 138.84%
Dividend
31/12/10 31/12/09 30/11/08 31/08/09 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/12/10 31/12/09 30/11/08 31/08/09 CAGR
Net Worth 360,633 87,231 82,219 112,868 138.84%
NOSH 133,567 128,281 128,468 128,259 3.08%
Ratio Analysis
31/12/10 31/12/09 30/11/08 31/08/09 CAGR
NP Margin 19.09% 12.07% 7.07% 8.96% -
ROE 14.48% 29.78% 3.67% 12.06% -
Per Share
31/12/10 31/12/09 30/11/08 31/08/09 CAGR
RPS 217.90 167.83 33.24 118.42 57.93%
EPS 39.10 20.25 2.35 10.61 165.80%
DPS 0.00 0.00 0.00 0.00 -
NAPS 2.70 0.68 0.64 0.88 131.69%
Adjusted Per Share Value based on latest NOSH - 156,370
31/12/10 31/12/09 30/11/08 31/08/09 CAGR
RPS 14.25 10.54 2.09 7.44 62.75%
EPS 2.56 1.27 0.15 0.67 173.10%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.1765 0.0427 0.0403 0.0553 138.64%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 30/11/08 31/08/09 CAGR
Date 30/12/10 31/12/09 28/11/08 28/08/09 -
Price 1.02 0.69 0.45 0.69 -
P/RPS 0.47 0.41 1.35 0.58 -14.58%
P/EPS 2.61 3.41 19.15 6.50 -49.53%
EY 38.33 29.35 5.22 15.38 98.25%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 1.01 0.70 0.78 -41.66%
Price Multiplier on Announcement Date
31/12/10 31/12/09 30/11/08 31/08/09 CAGR
Date 24/02/11 - 15/01/09 23/10/09 -
Price 1.09 0.00 0.49 0.69 -
P/RPS 0.50 0.00 1.47 0.58 -10.52%
P/EPS 2.79 0.00 20.85 6.50 -46.94%
EY 35.87 0.00 4.80 15.38 88.64%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.00 0.77 0.78 -39.37%

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