[RSAWIT] YoY Quarter Result on 31-May-2009 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
24-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- 194.27%
YoY- -33.01%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 94,451 98,613 58,738 36,659 51,981 34,191 25,147 23.21%
PBT 20,011 23,453 15,493 7,750 11,220 5,566 4,051 28.65%
Tax -6,635 -5,432 -3,742 -1,997 -2,632 -1,430 -1,030 34.15%
NP 13,376 18,021 11,751 5,753 8,588 4,136 3,021 26.45%
-
NP to SH 12,489 17,855 10,365 5,753 8,588 4,136 3,021 25.09%
-
Tax Rate 33.16% 23.16% 24.15% 25.77% 23.46% 25.69% 25.43% -
Total Cost 81,075 80,592 46,987 30,906 43,393 30,055 22,126 22.73%
-
Net Worth 1,207,952 480,711 0 84,565 0 92,481 65,050 58.53%
Dividend
30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 1,207,952 480,711 0 84,565 0 92,481 65,050 58.53%
NOSH 2,047,377 163,507 128,279 128,129 128,178 128,447 110,255 58.53%
Ratio Analysis
30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 14.16% 18.27% 20.01% 15.69% 16.52% 12.10% 12.01% -
ROE 1.03% 3.71% 0.00% 6.80% 0.00% 4.47% 4.64% -
Per Share
30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 4.61 60.31 45.79 28.61 40.55 26.62 22.81 -22.29%
EPS 0.61 10.92 8.08 4.49 6.70 3.22 2.74 -21.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 2.94 0.00 0.66 0.00 0.72 0.59 0.00%
Adjusted Per Share Value based on latest NOSH - 128,129
30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 4.63 4.83 2.88 1.80 2.55 1.67 1.23 23.25%
EPS 0.61 0.87 0.51 0.28 0.42 0.20 0.15 24.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5916 0.2354 0.00 0.0414 0.00 0.0453 0.0319 58.50%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 28/09/12 30/09/11 30/09/10 29/05/09 30/05/08 31/05/07 - -
Price 0.96 0.49 0.74 0.69 1.08 0.94 0.00 -
P/RPS 20.81 0.81 1.62 2.41 2.66 3.53 0.00 -
P/EPS 157.38 4.49 9.16 15.37 16.12 29.19 0.00 -
EY 0.64 22.29 10.92 6.51 6.20 3.43 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 0.17 0.00 1.05 0.00 1.31 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 23/11/12 21/11/11 - 24/07/09 28/07/08 30/07/07 31/07/06 -
Price 0.90 0.85 0.00 0.68 0.89 0.96 0.69 -
P/RPS 19.51 1.41 0.00 2.38 2.19 3.61 3.03 34.14%
P/EPS 147.54 7.78 0.00 15.14 13.28 29.81 25.18 32.16%
EY 0.68 12.85 0.00 6.60 7.53 3.35 3.97 -24.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.29 0.00 1.03 0.00 1.33 1.17 4.32%

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