[RSAWIT] YoY TTM Result on 31-May-2009 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
24-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- -12.77%
YoY- -49.9%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 346,303 349,603 184,167 172,055 196,072 131,578 30,707 46.54%
PBT 47,713 110,142 36,117 27,107 52,933 21,742 5,145 42.09%
Tax -16,595 -27,832 -9,150 -7,743 -14,285 -6,313 -1,321 49.06%
NP 31,118 82,310 26,967 19,364 38,648 15,429 3,824 39.19%
-
NP to SH 32,519 77,913 25,338 19,364 38,648 15,429 3,824 40.16%
-
Tax Rate 34.78% 25.27% 25.33% 28.56% 26.99% 29.04% 25.68% -
Total Cost 315,185 267,293 157,200 152,691 157,424 116,149 26,883 47.44%
-
Net Worth 1,207,952 327,014 0 84,565 0 92,481 65,050 58.53%
Dividend
30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div - - - - - 3,847 - -
Div Payout % - - - - - 24.94% - -
Equity
30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 1,207,952 327,014 0 84,565 0 92,481 65,050 58.53%
NOSH 2,047,377 163,507 128,279 128,129 128,178 128,447 110,255 58.53%
Ratio Analysis
30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 8.99% 23.54% 14.64% 11.25% 19.71% 11.73% 12.45% -
ROE 2.69% 23.83% 0.00% 22.90% 0.00% 16.68% 5.88% -
Per Share
30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 16.91 213.81 143.57 134.28 152.97 102.44 27.85 -7.56%
EPS 1.59 47.65 19.75 15.11 30.15 12.01 3.47 -11.58%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.59 2.00 0.00 0.66 0.00 0.72 0.59 0.00%
Adjusted Per Share Value based on latest NOSH - 128,129
30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 16.95 17.11 9.02 8.42 9.60 6.44 1.50 46.59%
EPS 1.59 3.81 1.24 0.95 1.89 0.76 0.19 39.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.19 0.00 -
NAPS 0.5914 0.1601 0.00 0.0414 0.00 0.0453 0.0318 58.57%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 28/09/12 30/09/11 30/09/10 29/05/09 30/05/08 31/05/07 - -
Price 0.96 0.49 0.74 0.69 1.08 0.94 0.00 -
P/RPS 5.68 0.23 0.52 0.51 0.71 0.92 0.00 -
P/EPS 60.44 1.03 3.75 4.57 3.58 7.83 0.00 -
EY 1.65 97.25 26.69 21.90 27.92 12.78 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 3.19 0.00 -
P/NAPS 1.63 0.25 0.00 1.05 0.00 1.31 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 23/11/12 21/11/11 - 24/07/09 28/07/08 30/07/07 - -
Price 0.90 0.85 0.00 0.68 0.89 0.96 0.00 -
P/RPS 5.32 0.40 0.00 0.51 0.58 0.94 0.00 -
P/EPS 56.66 1.78 0.00 4.50 2.95 7.99 0.00 -
EY 1.76 56.06 0.00 22.22 33.88 12.51 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 3.12 0.00 -
P/NAPS 1.53 0.43 0.00 1.03 0.00 1.33 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