[RSAWIT] YoY TTM Result on 31-Dec-2009

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009
Profit Trend
QoQ- 7.29%
YoY- 54.46%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
31/05/10 28/02/10 30/11/09 31/12/09 30/11/08 31/08/09 CAGR
Revenue 152,547 152,304 157,492 140,886 202,221 152,534 0.01%
PBT 29,269 30,315 26,471 28,342 40,627 18,328 86.98%
Tax -7,416 -7,918 -6,938 -7,385 -11,417 -4,760 80.90%
NP 21,853 22,397 19,533 20,957 29,210 13,568 89.12%
-
NP to SH 21,836 22,397 19,533 20,957 29,210 13,568 88.92%
-
Tax Rate 25.34% 26.12% 26.21% 26.06% 28.10% 25.97% -
Total Cost 130,694 129,907 137,959 119,929 173,011 138,966 -7.87%
-
Net Worth 73,094 67,955 96,257 87,258 82,219 112,770 -43.99%
Dividend
31/05/10 28/02/10 30/11/09 31/12/09 30/11/08 31/08/09 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/05/10 28/02/10 30/11/09 31/12/09 30/11/08 31/08/09 CAGR
Net Worth 73,094 67,955 96,257 87,258 82,219 112,770 -43.99%
NOSH 128,235 128,217 128,342 128,320 128,468 128,148 0.09%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/12/09 30/11/08 31/08/09 CAGR
NP Margin 14.33% 14.71% 12.40% 14.88% 14.44% 8.90% -
ROE 29.87% 32.96% 20.29% 24.02% 35.53% 12.03% -
Per Share
31/05/10 28/02/10 30/11/09 31/12/09 30/11/08 31/08/09 CAGR
RPS 118.96 118.79 122.71 109.79 157.41 119.03 -0.07%
EPS 17.03 17.47 15.22 16.33 22.74 10.59 88.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.53 0.75 0.68 0.64 0.88 -44.04%
Adjusted Per Share Value based on latest NOSH - 128,320
31/05/10 28/02/10 30/11/09 31/12/09 30/11/08 31/08/09 CAGR
RPS 7.47 7.46 7.71 6.90 9.90 7.47 0.00%
EPS 1.07 1.10 0.96 1.03 1.43 0.66 90.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0358 0.0333 0.0471 0.0427 0.0403 0.0552 -43.95%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/12/09 30/11/08 31/08/09 CAGR
Date 31/05/10 25/02/10 30/11/09 31/12/09 28/11/08 28/08/09 -
Price 0.70 0.70 0.64 0.69 0.45 0.69 -
P/RPS 0.59 0.59 0.52 0.63 0.29 0.58 2.31%
P/EPS 4.11 4.01 4.21 4.22 1.98 6.52 -46.04%
EY 24.33 24.95 23.78 23.67 50.53 15.34 85.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.32 0.85 1.01 0.70 0.78 83.85%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/12/09 30/11/08 31/08/09 CAGR
Date - - 27/01/10 - 15/01/09 23/10/09 -
Price 0.00 0.00 0.73 0.00 0.49 0.69 -
P/RPS 0.00 0.00 0.59 0.00 0.31 0.58 -
P/EPS 0.00 0.00 4.80 0.00 2.16 6.52 -
EY 0.00 0.00 20.85 0.00 46.40 15.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.97 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