[RSAWIT] QoQ Quarter Result on 30-Nov-2006 [#1]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
30-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
30-Nov-2006 [#1]
Profit Trend
QoQ- -18.25%
YoY--%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Quarter Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 44,430 34,191 33,156 35,617 28,615 25,147 23,828 51.32%
PBT 11,593 5,566 4,616 5,104 6,675 4,051 4,689 82.54%
Tax -3,291 -1,430 -1,217 -1,470 -2,230 -1,030 -3,886 -10.46%
NP 8,302 4,136 3,399 3,634 4,445 3,021 803 372.56%
-
NP to SH 8,302 4,136 3,399 3,634 4,445 3,021 803 372.56%
-
Tax Rate 28.39% 25.69% 26.36% 28.80% 33.41% 25.43% 82.87% -
Total Cost 36,128 30,055 29,757 31,983 24,170 22,126 23,025 34.91%
-
Net Worth 100,014 92,481 88,502 88,602 81,265 65,050 4,505 685.46%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 100,014 92,481 88,502 88,602 81,265 65,050 4,505 685.46%
NOSH 128,223 128,447 128,264 128,409 123,130 110,255 7,903 537.64%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 18.69% 12.10% 10.25% 10.20% 15.53% 12.01% 3.37% -
ROE 8.30% 4.47% 3.84% 4.10% 5.47% 4.64% 17.82% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 34.65 26.62 25.85 27.74 23.24 22.81 301.49 -76.26%
EPS 6.47 3.22 2.65 2.83 3.61 2.74 10.16 -25.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.72 0.69 0.69 0.66 0.59 0.57 23.18%
Adjusted Per Share Value based on latest NOSH - 128,409
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 2.18 1.67 1.62 1.74 1.40 1.23 1.17 51.24%
EPS 0.41 0.20 0.17 0.18 0.22 0.15 0.04 369.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.049 0.0453 0.0433 0.0434 0.0398 0.0319 0.0022 687.15%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 - - -
Price 1.80 0.94 0.88 0.87 1.50 0.00 0.00 -
P/RPS 5.19 3.53 3.40 3.14 6.45 0.00 0.00 -
P/EPS 27.80 29.19 33.21 30.74 41.55 0.00 0.00 -
EY 3.60 3.43 3.01 3.25 2.41 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 1.31 1.28 1.26 2.27 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 26/10/07 30/07/07 27/04/07 30/01/07 30/10/06 31/07/06 03/07/06 -
Price 0.96 0.96 0.98 0.99 0.77 0.69 0.56 -
P/RPS 2.77 3.61 3.79 3.57 3.31 3.03 0.19 493.87%
P/EPS 14.83 29.81 36.98 34.98 21.33 25.18 5.51 93.14%
EY 6.74 3.35 2.70 2.86 4.69 3.97 18.14 -48.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.33 1.42 1.43 1.17 1.17 0.98 16.30%

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