[RSAWIT] YoY TTM Result on 30-Nov-2010

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
24-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Nov-2010
Profit Trend
QoQ- 62.53%
YoY- 96.51%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
30/11/10 31/12/09 30/11/08 31/08/09 CAGR
Revenue 224,264 140,886 202,221 152,534 36.14%
PBT 59,377 28,342 40,627 18,328 156.22%
Tax -14,165 -7,385 -11,417 -4,760 139.38%
NP 45,212 20,957 29,210 13,568 162.07%
-
NP to SH 41,182 20,957 29,210 13,568 143.20%
-
Tax Rate 23.86% 26.06% 28.10% 25.97% -
Total Cost 179,052 119,929 173,011 138,966 22.49%
-
Net Worth 467,967 87,258 82,219 112,770 212.38%
Dividend
30/11/10 31/12/09 30/11/08 31/08/09 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/11/10 31/12/09 30/11/08 31/08/09 CAGR
Net Worth 467,967 87,258 82,219 112,770 212.38%
NOSH 147,159 128,320 128,468 128,148 11.70%
Ratio Analysis
30/11/10 31/12/09 30/11/08 31/08/09 CAGR
NP Margin 20.16% 14.88% 14.44% 8.90% -
ROE 8.80% 24.02% 35.53% 12.03% -
Per Share
30/11/10 31/12/09 30/11/08 31/08/09 CAGR
RPS 152.40 109.79 157.41 119.03 21.87%
EPS 27.98 16.33 22.74 10.59 117.64%
DPS 0.00 0.00 0.00 0.00 -
NAPS 3.18 0.68 0.64 0.88 179.64%
Adjusted Per Share Value based on latest NOSH - 147,159
30/11/10 31/12/09 30/11/08 31/08/09 CAGR
RPS 10.98 6.90 9.90 7.47 36.11%
EPS 2.02 1.03 1.43 0.66 144.82%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.2292 0.0427 0.0403 0.0552 212.52%
Price Multiplier on Financial Quarter End Date
30/11/10 31/12/09 30/11/08 31/08/09 CAGR
Date 30/11/10 31/12/09 28/11/08 28/08/09 -
Price 0.83 0.69 0.45 0.69 -
P/RPS 0.54 0.63 0.29 0.58 -5.55%
P/EPS 2.97 4.22 1.98 6.52 -46.70%
EY 33.72 23.67 50.53 15.34 87.84%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 1.01 0.70 0.78 -58.49%
Price Multiplier on Announcement Date
30/11/10 31/12/09 30/11/08 31/08/09 CAGR
Date - - 15/01/09 23/10/09 -
Price 0.00 0.00 0.49 0.69 -
P/RPS 0.00 0.00 0.31 0.58 -
P/EPS 0.00 0.00 2.16 6.52 -
EY 0.00 0.00 46.40 15.34 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.77 0.78 -

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