[RSAWIT] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -63.98%
YoY--%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 CAGR
Revenue 181,623 86,511 137,486 46,971 95,734 215,293 199,546 -11.78%
PBT 36,135 14,163 29,209 7,769 21,904 35,032 30,560 25.00%
Tax -9,345 -3,700 -7,570 -1,921 -5,715 -9,055 -7,945 24.13%
NP 26,790 10,463 21,639 5,848 16,189 25,977 22,615 25.31%
-
NP to SH 26,547 10,446 21,639 5,831 16,189 25,977 22,615 23.80%
-
Tax Rate 25.86% 26.12% 25.92% 24.73% 26.09% 25.85% 26.00% -
Total Cost 154,833 76,048 115,847 41,123 79,545 189,316 176,931 -16.28%
-
Net Worth 78,230 0 73,113 0 67,988 87,231 96,257 -24.13%
Dividend
31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 CAGR
Net Worth 78,230 0 73,113 0 67,988 87,231 96,257 -24.13%
NOSH 128,246 128,329 128,235 128,153 128,280 128,281 128,342 -0.09%
Ratio Analysis
31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 CAGR
NP Margin 14.75% 12.09% 15.74% 12.45% 16.91% 12.07% 11.33% -
ROE 33.93% 0.00% 29.60% 0.00% 23.81% 29.78% 23.49% -
Per Share
31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 CAGR
RPS 141.62 67.41 107.19 36.65 74.63 167.83 155.48 -11.69%
EPS 20.70 8.14 16.87 4.55 12.62 20.25 17.63 23.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.00 0.57 0.00 0.53 0.68 0.75 -24.06%
Adjusted Per Share Value based on latest NOSH - 128,153
31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 CAGR
RPS 8.90 4.24 6.73 2.30 4.69 10.54 9.77 -11.68%
EPS 1.30 0.51 1.06 0.29 0.79 1.27 1.11 23.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0383 0.00 0.0358 0.00 0.0333 0.0427 0.0471 -24.08%
Price Multiplier on Financial Quarter End Date
31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 CAGR
Date 30/08/10 30/06/10 31/05/10 31/03/10 25/02/10 31/12/09 30/11/09 -
Price 0.75 0.70 0.70 0.76 0.70 0.69 0.64 -
P/RPS 0.53 1.04 0.65 2.07 0.94 0.41 0.41 40.77%
P/EPS 3.62 8.60 4.15 16.70 5.55 3.41 3.63 -0.36%
EY 27.60 11.63 24.10 5.99 18.03 29.35 27.53 0.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.00 1.23 0.00 1.32 1.01 0.85 63.60%
Price Multiplier on Announcement Date
31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 31/12/09 30/11/09 CAGR
Date 25/10/10 - 26/07/10 - 26/04/10 - 27/01/10 -
Price 0.95 0.00 0.73 0.00 0.75 0.00 0.73 -
P/RPS 0.67 0.00 0.68 0.00 1.00 0.00 0.47 60.36%
P/EPS 4.59 0.00 4.33 0.00 5.94 0.00 4.14 14.73%
EY 21.79 0.00 23.11 0.00 16.83 0.00 24.14 -12.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.00 1.28 0.00 1.42 0.00 0.97 88.31%

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