[RSAWIT] YoY TTM Result on 31-Aug-2007 [#4]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
26-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-Aug-2007 [#4]
Profit Trend
QoQ- 26.2%
YoY- 140.86%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/08/08 31/08/07 31/08/06 CAGR
Revenue 313,883 359,568 211,986 147,393 59,322 30.05%
PBT 31,528 95,309 54,070 26,879 11,601 17.08%
Tax -11,736 -25,598 -15,070 -7,408 -3,517 20.93%
NP 19,792 69,711 39,000 19,471 8,084 15.16%
-
NP to SH 21,027 68,145 39,000 19,471 8,084 16.27%
-
Tax Rate 37.22% 26.86% 27.87% 27.56% 30.32% -
Total Cost 294,091 289,857 172,986 127,922 51,238 31.73%
-
Net Worth 1,118,639 784,138 128,254 100,014 81,265 51.22%
Dividend
31/12/12 31/12/11 31/08/08 31/08/07 31/08/06 CAGR
Div - - - 3,847 - -
Div Payout % - - - 19.76% - -
Equity
31/12/12 31/12/11 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 1,118,639 784,138 128,254 100,014 81,265 51.22%
NOSH 1,895,999 1,329,047 128,254 128,223 123,130 53.92%
Ratio Analysis
31/12/12 31/12/11 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 6.31% 19.39% 18.40% 13.21% 13.63% -
ROE 1.88% 8.69% 30.41% 19.47% 9.95% -
Per Share
31/12/12 31/12/11 31/08/08 31/08/07 31/08/06 CAGR
RPS 16.56 27.05 165.29 114.95 48.18 -15.50%
EPS 1.11 5.13 30.41 15.19 6.57 -24.45%
DPS 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.59 0.59 1.00 0.78 0.66 -1.75%
Adjusted Per Share Value based on latest NOSH - 128,223
31/12/12 31/12/11 31/08/08 31/08/07 31/08/06 CAGR
RPS 15.37 17.61 10.38 7.22 2.91 30.01%
EPS 1.03 3.34 1.91 0.95 0.40 16.08%
DPS 0.00 0.00 0.00 0.19 0.00 -
NAPS 0.5479 0.3841 0.0628 0.049 0.0398 51.22%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/08/08 31/08/07 31/08/06 CAGR
Date 31/12/12 30/12/11 29/08/08 31/08/07 31/08/06 -
Price 0.85 0.93 0.79 1.80 1.50 -
P/RPS 5.13 3.44 0.48 1.57 3.11 8.21%
P/EPS 76.64 18.14 2.60 11.85 22.85 21.03%
EY 1.30 5.51 38.49 8.44 4.38 -17.43%
DY 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 1.44 1.58 0.79 2.31 2.27 -6.92%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/08/08 31/08/07 31/08/06 CAGR
Date 27/02/13 28/02/12 24/10/08 26/10/07 - -
Price 0.74 1.12 0.47 0.96 0.00 -
P/RPS 4.47 4.14 0.28 0.84 0.00 -
P/EPS 66.73 21.84 1.55 6.32 0.00 -
EY 1.50 4.58 64.70 15.82 0.00 -
DY 0.00 0.00 0.00 3.13 0.00 -
P/NAPS 1.25 1.90 0.47 1.23 0.00 -

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