[RSAWIT] QoQ Annualized Quarter Result on 30-Nov-2007 [#1]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
25-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
30-Nov-2007 [#1]
Profit Trend
QoQ- 163.15%
YoY- 252.48%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 203,399 202,189 199,322 209,856 147,394 137,285 137,546 29.64%
PBT 54,300 55,120 60,240 69,876 26,878 20,381 19,438 97.73%
Tax -14,370 -14,658 -16,724 -18,640 -7,408 -5,489 -5,374 92.07%
NP 39,930 40,461 43,516 51,236 19,470 14,892 14,064 99.87%
-
NP to SH 39,836 40,461 43,516 51,236 19,470 14,892 14,064 99.56%
-
Tax Rate 26.46% 26.59% 27.76% 26.68% 27.56% 26.93% 27.65% -
Total Cost 163,469 161,728 155,806 158,620 127,924 122,393 123,482 20.46%
-
Net Worth 135,950 0 0 112,833 100,017 92,326 88,541 32.92%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 135,950 0 0 112,833 100,017 92,326 88,541 32.92%
NOSH 128,254 128,251 128,276 128,220 128,228 128,231 128,321 -0.03%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 19.63% 20.01% 21.83% 24.41% 13.21% 10.85% 10.22% -
ROE 29.30% 0.00% 0.00% 45.41% 19.47% 16.13% 15.88% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 158.59 157.65 155.38 163.67 114.95 107.06 107.19 29.68%
EPS 31.06 31.55 33.92 39.96 15.18 11.61 10.96 99.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 0.00 0.00 0.88 0.78 0.72 0.69 32.96%
Adjusted Per Share Value based on latest NOSH - 128,220
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 9.96 9.90 9.76 10.28 7.22 6.72 6.74 29.58%
EPS 1.95 1.98 2.13 2.51 0.95 0.73 0.69 99.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0666 0.00 0.00 0.0553 0.049 0.0452 0.0434 32.86%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 0.79 1.08 1.12 1.05 1.80 0.94 0.88 -
P/RPS 0.50 0.69 0.72 0.64 1.57 0.88 0.82 -27.98%
P/EPS 2.54 3.42 3.30 2.63 11.85 8.09 8.03 -53.41%
EY 39.32 29.21 30.29 38.06 8.44 12.35 12.45 114.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.00 0.00 1.19 2.31 1.31 1.28 -29.86%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 24/10/08 28/07/08 22/04/08 25/01/08 26/10/07 30/07/07 27/04/07 -
Price 0.47 0.89 1.09 1.20 0.96 0.96 0.98 -
P/RPS 0.30 0.56 0.70 0.73 0.84 0.90 0.91 -52.11%
P/EPS 1.51 2.82 3.21 3.00 6.32 8.27 8.94 -69.27%
EY 66.09 35.45 31.12 33.30 15.82 12.10 11.18 225.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.00 0.00 1.36 1.23 1.33 1.42 -54.04%

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