[RSAWIT] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -11.27%
YoY- 30.49%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 338,586 318,978 288,660 359,568 356,273 337,184 297,584 8.96%
PBT 41,790 22,664 25,224 95,310 105,253 110,974 90,620 -40.22%
Tax -13,646 -5,770 -5,708 -25,598 -24,697 -26,182 -23,152 -29.63%
NP 28,144 16,894 19,516 69,712 80,556 84,792 67,468 -44.08%
-
NP to SH 29,298 18,970 19,036 68,146 76,802 79,492 62,692 -39.69%
-
Tax Rate 32.65% 25.46% 22.63% 26.86% 23.46% 23.59% 25.55% -
Total Cost 310,442 302,084 269,144 289,856 275,717 252,392 230,116 22.02%
-
Net Worth 1,200,431 1,237,173 1,220,786 548,242 469,503 449,686 443,102 93.98%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,200,431 1,237,173 1,220,786 548,242 469,503 449,686 443,102 93.98%
NOSH 2,034,629 2,061,956 2,069,130 929,225 159,695 157,784 156,573 450.15%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.31% 5.30% 6.76% 19.39% 22.61% 25.15% 22.67% -
ROE 2.44% 1.53% 1.56% 12.43% 16.36% 17.68% 14.15% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 16.64 15.47 13.95 38.70 223.10 213.70 190.06 -80.19%
EPS 1.44 0.92 0.92 4.63 48.09 50.38 40.04 -89.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.60 0.59 0.59 2.94 2.85 2.83 -64.73%
Adjusted Per Share Value based on latest NOSH - 1,329,047
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 16.58 15.62 14.14 17.61 17.45 16.51 14.58 8.92%
EPS 1.43 0.93 0.93 3.34 3.76 3.89 3.07 -39.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.588 0.6059 0.5979 0.2685 0.23 0.2202 0.217 94.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.96 1.03 1.02 0.93 0.49 1.21 1.08 -
P/RPS 5.77 6.66 7.31 2.40 0.22 0.57 0.57 365.98%
P/EPS 66.67 111.96 110.87 12.68 1.02 2.40 2.70 743.02%
EY 1.50 0.89 0.90 7.89 98.15 41.64 37.07 -88.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.72 1.73 1.58 0.17 0.42 0.38 163.29%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 17/08/12 29/05/12 28/02/12 21/11/11 26/08/11 25/05/11 -
Price 0.90 1.04 1.04 1.12 0.85 1.05 1.07 -
P/RPS 5.41 6.72 7.45 2.89 0.38 0.49 0.56 351.72%
P/EPS 62.50 113.04 113.04 15.27 1.77 2.08 2.67 713.61%
EY 1.60 0.88 0.88 6.55 56.58 47.98 37.42 -87.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.73 1.76 1.90 0.29 0.37 0.38 152.44%

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