[RSAWIT] YoY Quarter Result on 31-Mar-2011 [#1]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 256.69%
YoY- 168.79%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/11/07 30/11/06 CAGR
Revenue 59,150 59,660 72,165 74,396 46,971 52,464 35,617 7.15%
PBT 3,913 -15,017 6,306 22,655 7,769 17,469 5,104 -3.55%
Tax -1,339 852 -1,427 -5,788 -1,921 -4,660 -1,470 -1.26%
NP 2,574 -14,165 4,879 16,867 5,848 12,809 3,634 -4.59%
-
NP to SH 2,196 -11,177 4,759 15,673 5,831 12,809 3,634 -6.63%
-
Tax Rate 34.22% - 22.63% 25.55% 24.73% 26.68% 28.80% -
Total Cost 56,576 73,825 67,286 57,529 41,123 39,655 31,983 8.08%
-
Net Worth 1,157,890 1,178,665 1,220,786 443,102 0 112,833 88,602 41.95%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/11/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/11/07 30/11/06 CAGR
Net Worth 1,157,890 1,178,665 1,220,786 443,102 0 112,833 88,602 41.95%
NOSH 1,996,363 2,032,181 2,069,130 156,573 128,153 128,220 128,409 45.35%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/11/07 30/11/06 CAGR
NP Margin 4.35% -23.74% 6.76% 22.67% 12.45% 24.41% 10.20% -
ROE 0.19% -0.95% 0.39% 3.54% 0.00% 11.35% 4.10% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/11/07 30/11/06 CAGR
RPS 2.96 2.94 3.49 47.52 36.65 40.92 27.74 -26.28%
EPS 0.11 -0.55 0.23 10.01 4.55 9.99 2.83 -35.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.58 0.59 2.83 0.00 0.88 0.69 -2.33%
Adjusted Per Share Value based on latest NOSH - 156,573
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/11/07 30/11/06 CAGR
RPS 2.90 2.92 3.53 3.64 2.30 2.57 1.74 7.21%
EPS 0.11 -0.55 0.23 0.77 0.29 0.63 0.18 -6.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5668 0.577 0.5976 0.2169 0.00 0.0552 0.0434 41.93%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/11/07 30/11/06 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 30/11/07 30/11/06 -
Price 0.82 0.785 1.02 1.08 0.76 1.05 0.87 -
P/RPS 27.68 26.74 29.25 2.27 2.07 2.57 3.14 34.53%
P/EPS 745.45 -142.73 443.48 10.79 16.70 10.51 30.74 54.42%
EY 0.13 -0.70 0.23 9.27 5.99 9.51 3.25 -35.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.35 1.73 0.38 0.00 1.19 1.26 1.54%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/11/07 30/11/06 CAGR
Date 26/05/14 29/05/13 29/05/12 25/05/11 - 25/01/08 30/01/07 -
Price 0.795 0.895 1.04 1.07 0.00 1.20 0.99 -
P/RPS 26.83 30.49 29.82 2.25 0.00 2.93 3.57 31.64%
P/EPS 722.73 -162.73 452.17 10.69 0.00 12.01 34.98 51.09%
EY 0.14 -0.61 0.22 9.36 0.00 8.32 2.86 -33.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.54 1.76 0.38 0.00 1.36 1.43 -0.58%

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