[RSAWIT] YoY TTM Result on 31-Dec-2010

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010
Profit Trend
QoQ- 38.12%
YoY- 171.41%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 30/11/08 31/08/09 CAGR
Revenue 267,122 140,886 202,221 152,534 52.18%
PBT 84,186 28,342 40,627 18,328 213.51%
Tax -21,695 -7,385 -11,417 -4,760 211.69%
NP 62,491 20,957 29,210 13,568 214.14%
-
NP to SH 56,879 20,957 29,210 13,568 192.75%
-
Tax Rate 25.77% 26.06% 28.10% 25.97% -
Total Cost 204,631 119,929 173,011 138,966 33.64%
-
Net Worth 312,740 87,258 82,219 112,770 114.79%
Dividend
31/12/10 31/12/09 30/11/08 31/08/09 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/12/10 31/12/09 30/11/08 31/08/09 CAGR
Net Worth 312,740 87,258 82,219 112,770 114.79%
NOSH 156,370 128,320 128,468 128,148 16.08%
Ratio Analysis
31/12/10 31/12/09 30/11/08 31/08/09 CAGR
NP Margin 23.39% 14.88% 14.44% 8.90% -
ROE 18.19% 24.02% 35.53% 12.03% -
Per Share
31/12/10 31/12/09 30/11/08 31/08/09 CAGR
RPS 170.83 109.79 157.41 119.03 31.09%
EPS 36.37 16.33 22.74 10.59 152.12%
DPS 0.00 0.00 0.00 0.00 -
NAPS 2.00 0.68 0.64 0.88 85.02%
Adjusted Per Share Value based on latest NOSH - 156,370
31/12/10 31/12/09 30/11/08 31/08/09 CAGR
RPS 13.08 6.90 9.90 7.47 52.17%
EPS 2.79 1.03 1.43 0.66 194.59%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.1532 0.0427 0.0403 0.0552 114.91%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 30/11/08 31/08/09 CAGR
Date 30/12/10 31/12/09 28/11/08 28/08/09 -
Price 1.02 0.69 0.45 0.69 -
P/RPS 0.60 0.63 0.29 0.58 2.57%
P/EPS 2.80 4.22 1.98 6.52 -46.92%
EY 35.66 23.67 50.53 15.34 88.18%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.01 0.70 0.78 -27.27%
Price Multiplier on Announcement Date
31/12/10 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