[RSAWIT] QoQ TTM Result on 31-May-2008 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
28-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-May-2008 [#3]
Profit Trend
QoQ- 13.02%
YoY- 150.49%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 187,377 202,221 211,986 196,072 178,282 164,241 147,393 17.36%
PBT 30,577 40,627 54,070 52,933 47,279 39,244 26,879 8.98%
Tax -8,378 -11,417 -15,070 -14,285 -13,083 -10,598 -7,408 8.55%
NP 22,199 29,210 39,000 38,648 34,196 28,646 19,471 9.14%
-
NP to SH 22,199 29,210 39,000 38,648 34,196 28,646 19,471 9.14%
-
Tax Rate 27.40% 28.10% 27.87% 26.99% 27.67% 27.01% 27.56% -
Total Cost 165,178 173,011 172,986 157,424 144,086 135,595 127,922 18.59%
-
Net Worth 79,743 82,219 128,254 0 0 112,833 100,014 -14.02%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div - - - - - 3,847 3,847 -
Div Payout % - - - - - 13.43% 19.76% -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 79,743 82,219 128,254 0 0 112,833 100,014 -14.02%
NOSH 128,618 128,468 128,254 128,178 128,350 128,220 128,223 0.20%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 11.85% 14.44% 18.40% 19.71% 19.18% 17.44% 13.21% -
ROE 27.84% 35.53% 30.41% 0.00% 0.00% 25.39% 19.47% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 145.68 157.41 165.29 152.97 138.90 128.09 114.95 17.12%
EPS 17.26 22.74 30.41 30.15 26.64 22.34 15.19 8.89%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 3.00 -
NAPS 0.62 0.64 1.00 0.00 0.00 0.88 0.78 -14.20%
Adjusted Per Share Value based on latest NOSH - 128,178
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 9.18 9.90 10.38 9.60 8.73 8.04 7.22 17.38%
EPS 1.09 1.43 1.91 1.89 1.67 1.40 0.95 9.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.19 0.19 -
NAPS 0.0391 0.0403 0.0628 0.00 0.00 0.0553 0.049 -13.98%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 -
Price 0.50 0.45 0.79 1.08 1.12 1.05 1.80 -
P/RPS 0.34 0.29 0.48 0.71 0.81 0.82 1.57 -63.97%
P/EPS 2.90 1.98 2.60 3.58 4.20 4.70 11.85 -60.90%
EY 34.52 50.53 38.49 27.92 23.79 21.28 8.44 155.97%
DY 0.00 0.00 0.00 0.00 0.00 2.86 1.67 -
P/NAPS 0.81 0.70 0.79 0.00 0.00 1.19 2.31 -50.30%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 29/04/09 15/01/09 24/10/08 28/07/08 22/04/08 25/01/08 26/10/07 -
Price 0.58 0.49 0.47 0.89 1.09 1.20 0.96 -
P/RPS 0.40 0.31 0.28 0.58 0.78 0.94 0.84 -39.04%
P/EPS 3.36 2.16 1.55 2.95 4.09 5.37 6.32 -34.39%
EY 29.76 46.40 64.70 33.88 24.44 18.62 15.82 52.44%
DY 0.00 0.00 0.00 0.00 0.00 2.50 3.13 -
P/NAPS 0.94 0.77 0.47 0.00 0.00 1.36 1.23 -16.42%

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