[RSAWIT] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 5.74%
YoY- 4.01%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 276,058 350,465 332,839 176,340 187,377 178,282 122,534 13.66%
PBT -13,812 51,155 117,254 31,191 30,577 47,279 20,227 -
Tax -4,406 -15,392 -29,270 -8,085 -8,378 -13,083 -5,913 -4.53%
NP -18,218 35,763 87,984 23,106 22,199 34,196 14,314 -
-
NP to SH -12,941 37,885 81,352 23,089 22,199 34,196 14,314 -
-
Tax Rate - 30.09% 24.96% 25.92% 27.40% 27.67% 29.23% -
Total Cost 294,276 314,702 244,855 153,234 165,178 144,086 108,220 17.09%
-
Net Worth 1,166,746 1,233,130 317,795 0 79,743 0 88,502 50.19%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 28/02/09 29/02/08 28/02/07 CAGR
Div - - - - - - 3,847 -
Div Payout % - - - - - - 26.88% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 1,166,746 1,233,130 317,795 0 79,743 0 88,502 50.19%
NOSH 2,046,923 2,055,217 158,897 128,194 128,618 128,350 128,264 54.79%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin -6.60% 10.20% 26.43% 13.10% 11.85% 19.18% 11.68% -
ROE -1.11% 3.07% 25.60% 0.00% 27.84% 0.00% 16.17% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 13.49 17.05 209.47 137.56 145.68 138.90 95.53 -26.56%
EPS -0.63 1.84 51.20 18.01 17.26 26.64 11.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.57 0.60 2.00 0.00 0.62 0.00 0.69 -2.96%
Adjusted Per Share Value based on latest NOSH - 128,194
30/06/13 30/06/12 30/06/11 30/06/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 13.52 17.17 16.30 8.64 9.18 8.73 6.00 13.67%
EPS -0.63 1.86 3.98 1.13 1.09 1.67 0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.19 -
NAPS 0.5715 0.604 0.1557 0.00 0.0391 0.00 0.0433 50.22%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 27/02/09 29/02/08 28/02/07 -
Price 0.81 1.03 1.21 0.70 0.50 1.12 0.88 -
P/RPS 6.01 6.04 0.58 0.51 0.34 0.81 0.92 34.45%
P/EPS -128.12 55.88 2.36 3.89 2.90 4.20 7.89 -
EY -0.78 1.79 42.31 25.73 34.52 23.79 12.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.41 -
P/NAPS 1.42 1.72 0.61 0.00 0.81 0.00 1.28 1.65%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 28/02/09 29/02/08 28/02/07 CAGR
Date 29/08/13 17/08/12 26/08/11 - 29/04/09 22/04/08 27/04/07 -
Price 0.775 1.04 1.05 0.00 0.58 1.09 0.98 -
P/RPS 5.75 6.10 0.50 0.00 0.40 0.78 1.03 31.16%
P/EPS -122.58 56.42 2.05 0.00 3.36 4.09 8.78 -
EY -0.82 1.77 48.76 0.00 29.76 24.44 11.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.06 -
P/NAPS 1.36 1.73 0.53 0.00 0.94 0.00 1.42 -0.67%

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