[RSAWIT] YoY Annualized Quarter Result on 30-Nov-2009

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Nov-2009
Profit Trend
QoQ- 42.41%
YoY- 7.01%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/09 31/12/09 30/11/08 31/08/09 CAGR
Revenue 171,039 215,293 256,194 151,890 61.00%
PBT 26,194 35,032 24,156 18,372 314.83%
Tax -6,810 -9,055 -6,042 -4,760 320.60%
NP 19,384 25,977 18,114 13,612 312.83%
-
NP to SH 19,384 25,977 18,114 13,612 312.83%
-
Tax Rate 26.00% 25.85% 25.01% 25.91% -
Total Cost 151,655 189,316 238,080 138,278 44.82%
-
Net Worth 96,257 87,231 82,219 112,868 -47.19%
Dividend
30/11/09 31/12/09 30/11/08 31/08/09 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/11/09 31/12/09 30/11/08 31/08/09 CAGR
Net Worth 96,257 87,231 82,219 112,868 -47.19%
NOSH 128,342 128,281 128,468 128,259 0.25%
Ratio Analysis
30/11/09 31/12/09 30/11/08 31/08/09 CAGR
NP Margin 11.33% 12.07% 7.07% 8.96% -
ROE 20.14% 29.78% 22.03% 12.06% -
Per Share
30/11/09 31/12/09 30/11/08 31/08/09 CAGR
RPS 133.27 167.83 199.42 118.42 60.61%
EPS 15.11 20.25 14.10 10.61 312.93%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.68 0.64 0.88 -47.33%
Adjusted Per Share Value based on latest NOSH - 128,342
30/11/09 31/12/09 30/11/08 31/08/09 CAGR
RPS 8.38 10.54 12.55 7.44 61.15%
EPS 0.95 1.27 0.89 0.67 305.75%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0471 0.0427 0.0403 0.0553 -47.46%
Price Multiplier on Financial Quarter End Date
30/11/09 31/12/09 30/11/08 31/08/09 CAGR
Date 30/11/09 31/12/09 28/11/08 28/08/09 -
Price 0.64 0.69 0.45 0.69 -
P/RPS 0.48 0.41 0.23 0.58 -53.18%
P/EPS 4.24 3.41 3.19 6.50 -81.97%
EY 23.60 29.35 31.33 15.38 457.01%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.01 0.70 0.78 41.15%
Price Multiplier on Announcement Date
30/11/09 31/12/09 30/11/08 31/08/09 CAGR
Date 27/01/10 - 15/01/09 23/10/09 -
Price 0.73 0.00 0.49 0.69 -
P/RPS 0.55 0.00 0.25 0.58 -19.18%
P/EPS 4.83 0.00 3.48 6.50 -69.61%
EY 20.69 0.00 28.78 15.38 228.57%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.00 0.77 0.78 139.74%

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