[RSAWIT] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 53.6%
YoY- 421.63%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 28/02/09 29/02/08 CAGR
Revenue 64,665 62,004 87,324 94,196 39,540 32,353 47,197 5.09%
PBT 5,326 -18,991 5,026 32,831 6,394 2,618 12,651 -12.76%
Tax -1,474 3,593 -1,458 -7,303 -1,779 -663 -3,702 -13.52%
NP 3,852 -15,398 3,568 25,528 4,615 1,955 8,949 -12.45%
-
NP to SH 4,795 -13,305 4,727 24,073 4,615 1,955 8,949 -9.37%
-
Tax Rate 27.68% - 29.01% 22.24% 27.82% 25.32% 29.26% -
Total Cost 60,813 77,402 83,756 68,668 34,925 30,398 38,248 7.59%
-
Net Worth 1,209,173 1,166,746 1,233,130 452,858 0 79,743 0 -
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 28/02/09 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 28/02/09 29/02/08 CAGR
Net Worth 1,209,173 1,166,746 1,233,130 452,858 0 79,743 0 -
NOSH 2,084,782 2,046,923 2,055,217 158,897 128,194 128,618 128,350 55.25%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 28/02/09 29/02/08 CAGR
NP Margin 5.96% -24.83% 4.09% 27.10% 11.67% 6.04% 18.96% -
ROE 0.40% -1.14% 0.38% 5.32% 0.00% 2.45% 0.00% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 28/02/09 29/02/08 CAGR
RPS 3.10 3.03 4.25 59.28 30.84 25.15 36.77 -32.31%
EPS 0.23 -0.65 0.23 15.15 3.60 1.52 6.98 -41.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.57 0.60 2.85 0.00 0.62 0.00 -
Adjusted Per Share Value based on latest NOSH - 158,897
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 28/02/09 29/02/08 CAGR
RPS 3.17 3.04 4.28 4.61 1.94 1.58 2.31 5.12%
EPS 0.23 -0.65 0.23 1.18 0.23 0.10 0.44 -9.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5922 0.5715 0.604 0.2218 0.00 0.0391 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 28/02/09 29/02/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 27/02/09 29/02/08 -
Price 0.78 0.81 1.03 1.21 0.70 0.50 1.12 -
P/RPS 25.15 26.74 24.24 2.04 2.27 1.99 3.05 39.50%
P/EPS 339.13 -124.62 447.83 7.99 19.44 32.89 16.06 61.81%
EY 0.29 -0.80 0.22 12.52 5.14 3.04 6.23 -38.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.42 1.72 0.42 0.00 0.81 0.00 -
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 28/02/09 29/02/08 CAGR
Date 22/08/14 29/08/13 17/08/12 26/08/11 - 29/04/09 22/04/08 -
Price 0.715 0.775 1.04 1.05 0.00 0.58 1.09 -
P/RPS 23.05 25.58 24.48 1.77 0.00 2.31 2.96 38.24%
P/EPS 310.87 -119.23 452.17 6.93 0.00 38.16 15.63 60.29%
EY 0.32 -0.84 0.22 14.43 0.00 2.62 6.40 -37.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.36 1.73 0.37 0.00 0.94 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