[RSAWIT] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 111.19%
YoY- 80.17%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 82,051 94,451 98,613 58,738 36,659 51,981 34,191 14.80%
PBT 11,723 20,011 23,453 15,493 7,750 11,220 5,566 12.46%
Tax 1,056 -6,635 -5,432 -3,742 -1,997 -2,632 -1,430 -
NP 12,779 13,376 18,021 11,751 5,753 8,588 4,136 19.47%
-
NP to SH 11,104 12,489 17,855 10,365 5,753 8,588 4,136 16.85%
-
Tax Rate -9.01% 33.16% 23.16% 24.15% 25.77% 23.46% 25.69% -
Total Cost 69,272 81,075 80,592 46,987 30,906 43,393 30,055 14.07%
-
Net Worth 1,172,088 1,207,952 480,711 0 84,565 0 92,481 49.26%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 1,172,088 1,207,952 480,711 0 84,565 0 92,481 49.26%
NOSH 2,056,296 2,047,377 163,507 128,279 128,129 128,178 128,447 54.87%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 15.57% 14.16% 18.27% 20.01% 15.69% 16.52% 12.10% -
ROE 0.95% 1.03% 3.71% 0.00% 6.80% 0.00% 4.47% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 3.99 4.61 60.31 45.79 28.61 40.55 26.62 -25.87%
EPS 0.54 0.61 10.92 8.08 4.49 6.70 3.22 -24.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.59 2.94 0.00 0.66 0.00 0.72 -3.61%
Adjusted Per Share Value based on latest NOSH - 128,279
30/09/13 30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 4.02 4.63 4.83 2.88 1.80 2.55 1.67 14.86%
EPS 0.54 0.61 0.87 0.51 0.28 0.42 0.20 16.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5741 0.5916 0.2354 0.00 0.0414 0.00 0.0453 49.26%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 29/05/09 30/05/08 31/05/07 -
Price 0.79 0.96 0.49 0.74 0.69 1.08 0.94 -
P/RPS 19.80 20.81 0.81 1.62 2.41 2.66 3.53 31.25%
P/EPS 146.30 157.38 4.49 9.16 15.37 16.12 29.19 28.94%
EY 0.68 0.64 22.29 10.92 6.51 6.20 3.43 -22.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.63 0.17 0.00 1.05 0.00 1.31 0.93%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 CAGR
Date 20/11/13 23/11/12 21/11/11 - 24/07/09 28/07/08 30/07/07 -
Price 0.83 0.90 0.85 0.00 0.68 0.89 0.96 -
P/RPS 20.80 19.51 1.41 0.00 2.38 2.19 3.61 31.81%
P/EPS 153.70 147.54 7.78 0.00 15.14 13.28 29.81 29.52%
EY 0.65 0.68 12.85 0.00 6.60 7.53 3.35 -22.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.53 0.29 0.00 1.03 0.00 1.33 1.48%

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