[RSAWIT] QoQ TTM 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- 47.12%
YoY- 144.46%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 211,986 196,072 178,282 164,241 147,393 131,578 122,534 43.87%
PBT 54,070 52,933 47,279 39,244 26,879 21,742 20,227 92.03%
Tax -15,070 -14,285 -13,083 -10,598 -7,408 -6,313 -5,913 86.05%
NP 39,000 38,648 34,196 28,646 19,471 15,429 14,314 94.48%
-
NP to SH 39,000 38,648 34,196 28,646 19,471 15,429 14,314 94.48%
-
Tax Rate 27.87% 26.99% 27.67% 27.01% 27.56% 29.04% 29.23% -
Total Cost 172,986 157,424 144,086 135,595 127,922 116,149 108,220 36.51%
-
Net Worth 128,254 0 0 112,833 100,014 92,481 88,502 27.91%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - - - 3,847 3,847 3,847 3,847 -
Div Payout % - - - 13.43% 19.76% 24.94% 26.88% -
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 128,254 0 0 112,833 100,014 92,481 88,502 27.91%
NOSH 128,254 128,178 128,350 128,220 128,223 128,447 128,264 -0.00%
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 18.40% 19.71% 19.18% 17.44% 13.21% 11.73% 11.68% -
ROE 30.41% 0.00% 0.00% 25.39% 19.47% 16.68% 16.17% -
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 165.29 152.97 138.90 128.09 114.95 102.44 95.53 43.88%
EPS 30.41 30.15 26.64 22.34 15.19 12.01 11.16 94.49%
DPS 0.00 0.00 0.00 3.00 3.00 3.00 3.00 -
NAPS 1.00 0.00 0.00 0.88 0.78 0.72 0.69 27.92%
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 10.38 9.60 8.73 8.04 7.22 6.44 6.00 43.87%
EPS 1.91 1.89 1.67 1.40 0.95 0.76 0.70 94.67%
DPS 0.00 0.00 0.00 0.19 0.19 0.19 0.19 -
NAPS 0.0628 0.00 0.00 0.0553 0.049 0.0453 0.0433 27.98%
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 0.48 0.71 0.81 0.82 1.57 0.92 0.92 -35.06%
P/EPS 2.60 3.58 4.20 4.70 11.85 7.83 7.89 -52.13%
EY 38.49 27.92 23.79 21.28 8.44 12.78 12.68 108.94%
DY 0.00 0.00 0.00 2.86 1.67 3.19 3.41 -
P/NAPS 0.79 0.00 0.00 1.19 2.31 1.31 1.28 -27.40%
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 0.28 0.58 0.78 0.94 0.84 0.94 1.03 -57.86%
P/EPS 1.55 2.95 4.09 5.37 6.32 7.99 8.78 -68.36%
EY 64.70 33.88 24.44 18.62 15.82 12.51 11.39 216.69%
DY 0.00 0.00 0.00 2.50 3.13 3.12 3.06 -
P/NAPS 0.47 0.00 0.00 1.36 1.23 1.33 1.42 -51.99%

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