[RSAWIT] QoQ TTM Result on 31-May-2007 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
30-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-May-2007 [#3]
Profit Trend
QoQ- 7.79%
YoY- 303.48%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 178,282 164,241 147,393 131,578 122,534 94,938 59,322 108.39%
PBT 47,279 39,244 26,879 21,742 20,227 16,705 11,601 155.36%
Tax -13,083 -10,598 -7,408 -6,313 -5,913 -4,987 -3,517 140.27%
NP 34,196 28,646 19,471 15,429 14,314 11,718 8,084 161.78%
-
NP to SH 34,196 28,646 19,471 15,429 14,314 11,718 8,084 161.78%
-
Tax Rate 27.67% 27.01% 27.56% 29.04% 29.23% 29.85% 30.32% -
Total Cost 144,086 135,595 127,922 116,149 108,220 83,220 51,238 99.35%
-
Net Worth 0 112,833 100,014 92,481 88,502 88,602 81,265 -
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - 3,847 3,847 3,847 3,847 - - -
Div Payout % - 13.43% 19.76% 24.94% 26.88% - - -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 0 112,833 100,014 92,481 88,502 88,602 81,265 -
NOSH 128,350 128,220 128,223 128,447 128,264 128,409 123,130 2.80%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 19.18% 17.44% 13.21% 11.73% 11.68% 12.34% 13.63% -
ROE 0.00% 25.39% 19.47% 16.68% 16.17% 13.23% 9.95% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 138.90 128.09 114.95 102.44 95.53 73.93 48.18 102.69%
EPS 26.64 22.34 15.19 12.01 11.16 9.13 6.57 154.49%
DPS 0.00 3.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 0.00 0.88 0.78 0.72 0.69 0.69 0.66 -
Adjusted Per Share Value based on latest NOSH - 128,447
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 8.73 8.04 7.22 6.44 6.00 4.65 2.91 108.14%
EPS 1.67 1.40 0.95 0.76 0.70 0.57 0.40 159.50%
DPS 0.00 0.19 0.19 0.19 0.19 0.00 0.00 -
NAPS 0.00 0.0553 0.049 0.0453 0.0433 0.0434 0.0398 -
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 -
Price 1.12 1.05 1.80 0.94 0.88 0.87 1.50 -
P/RPS 0.81 0.82 1.57 0.92 0.92 1.18 3.11 -59.25%
P/EPS 4.20 4.70 11.85 7.83 7.89 9.53 22.85 -67.70%
EY 23.79 21.28 8.44 12.78 12.68 10.49 4.38 209.31%
DY 0.00 2.86 1.67 3.19 3.41 0.00 0.00 -
P/NAPS 0.00 1.19 2.31 1.31 1.28 1.26 2.27 -
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 22/04/08 25/01/08 26/10/07 30/07/07 27/04/07 30/01/07 - -
Price 1.09 1.20 0.96 0.96 0.98 0.99 0.00 -
P/RPS 0.78 0.94 0.84 0.94 1.03 1.34 0.00 -
P/EPS 4.09 5.37 6.32 7.99 8.78 10.85 0.00 -
EY 24.44 18.62 15.82 12.51 11.39 9.22 0.00 -
DY 0.00 2.50 3.13 3.12 3.06 0.00 0.00 -
P/NAPS 0.00 1.36 1.23 1.33 1.42 1.43 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