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

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
26-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-May-2010
Profit Trend
QoQ- 271.1%
YoY- 101.52%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
31/05/10 31/12/09 30/11/08 31/08/09 CAGR
Revenue 137,486 215,293 42,699 151,890 -12.47%
PBT 29,209 35,032 4,026 18,372 85.87%
Tax -7,570 -9,055 -1,007 -4,760 85.94%
NP 21,639 25,977 3,019 13,612 85.84%
-
NP to SH 21,639 25,977 3,019 13,612 85.84%
-
Tax Rate 25.92% 25.85% 25.01% 25.91% -
Total Cost 115,847 189,316 39,680 138,278 -21.07%
-
Net Worth 73,113 87,231 82,219 112,868 -44.04%
Dividend
31/05/10 31/12/09 30/11/08 31/08/09 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/05/10 31/12/09 30/11/08 31/08/09 CAGR
Net Worth 73,113 87,231 82,219 112,868 -44.04%
NOSH 128,235 128,281 128,468 128,259 -0.02%
Ratio Analysis
31/05/10 31/12/09 30/11/08 31/08/09 CAGR
NP Margin 15.74% 12.07% 7.07% 8.96% -
ROE 29.60% 29.78% 3.67% 12.06% -
Per Share
31/05/10 31/12/09 30/11/08 31/08/09 CAGR
RPS 107.19 167.83 33.24 118.42 -12.47%
EPS 16.87 20.25 2.35 10.61 85.89%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.68 0.64 0.88 -44.04%
Adjusted Per Share Value based on latest NOSH - 128,235
31/05/10 31/12/09 30/11/08 31/08/09 CAGR
RPS 6.73 10.54 2.09 7.44 -12.54%
EPS 1.06 1.27 0.15 0.67 84.65%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0358 0.0427 0.0403 0.0553 -44.08%
Price Multiplier on Financial Quarter End Date
31/05/10 31/12/09 30/11/08 31/08/09 CAGR
Date 31/05/10 31/12/09 28/11/08 28/08/09 -
Price 0.70 0.69 0.45 0.69 -
P/RPS 0.65 0.41 1.35 0.58 16.45%
P/EPS 4.15 3.41 19.15 6.50 -45.11%
EY 24.10 29.35 5.22 15.38 82.30%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.01 0.70 0.78 83.85%
Price Multiplier on Announcement Date
31/05/10 31/12/09 30/11/08 31/08/09 CAGR
Date 26/07/10 - 15/01/09 23/10/09 -
Price 0.73 0.00 0.49 0.69 -
P/RPS 0.68 0.00 1.47 0.58 23.69%
P/EPS 4.33 0.00 20.85 6.50 -41.90%
EY 23.11 0.00 4.80 15.38 72.36%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.00 0.77 0.78 93.91%

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