[RSAWIT] QoQ Quarter Result on 30-Nov-2010

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
24-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Nov-2010
Profit Trend
QoQ- 105.44%
YoY- 533.37%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 CAGR
Revenue 94,196 74,396 27,578 81,849 58,738 44,137 39,540 138.22%
PBT 32,831 22,655 8,827 30,565 15,493 6,925 6,394 413.46%
Tax -7,303 -5,788 -3,751 -6,870 -3,742 -1,774 -1,779 310.51%
NP 25,528 16,867 5,076 23,695 11,751 5,151 4,615 453.15%
-
NP to SH 24,073 15,673 4,394 21,294 10,365 4,908 4,615 421.62%
-
Tax Rate 22.24% 25.55% 42.49% 22.48% 24.15% 25.62% 27.82% -
Total Cost 68,668 57,529 22,502 58,154 46,987 38,986 34,925 96.61%
-
Net Worth 452,858 443,102 422,199 467,967 0 78,169 0 -
Dividend
30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 CAGR
Net Worth 452,858 443,102 422,199 467,967 0 78,169 0 -
NOSH 158,897 156,573 156,370 147,159 128,279 128,146 128,194 23.95%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 CAGR
NP Margin 27.10% 22.67% 18.41% 28.95% 20.01% 11.67% 11.67% -
ROE 5.32% 3.54% 1.04% 4.55% 0.00% 6.28% 0.00% -
Per Share
30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 CAGR
RPS 59.28 47.52 17.64 55.62 45.79 34.44 30.84 92.21%
EPS 15.15 10.01 2.81 14.47 8.08 3.83 3.60 320.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.85 2.83 2.70 3.18 0.00 0.61 0.00 -
Adjusted Per Share Value based on latest NOSH - 147,159
30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 CAGR
RPS 4.61 3.64 1.35 4.01 2.88 2.16 1.94 137.62%
EPS 1.18 0.77 0.22 1.04 0.51 0.24 0.23 413.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2218 0.217 0.2068 0.2292 0.00 0.0383 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 CAGR
Date 30/06/11 31/03/11 30/12/10 30/11/10 30/09/10 30/08/10 30/06/10 -
Price 1.21 1.08 1.02 0.83 0.74 0.75 0.70 -
P/RPS 2.04 2.27 5.78 1.49 1.62 2.18 2.27 -10.13%
P/EPS 7.99 10.79 36.30 5.74 9.16 19.58 19.44 -58.89%
EY 12.52 9.27 2.75 17.43 10.92 5.11 5.14 143.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.38 0.26 0.00 1.23 0.00 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/11/10 30/09/10 31/08/10 30/06/10 CAGR
Date 26/08/11 25/05/11 24/02/11 24/01/11 - 25/10/10 - -
Price 1.05 1.07 1.09 1.14 0.00 0.95 0.00 -
P/RPS 1.77 2.25 6.18 2.05 0.00 2.76 0.00 -
P/EPS 6.93 10.69 38.79 7.88 0.00 24.80 0.00 -
EY 14.43 9.36 2.58 12.69 0.00 4.03 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.40 0.36 0.00 1.56 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