[RSAWIT] YoY Annualized 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- 47.76%
YoY- 57.82%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/10 31/12/09 30/11/08 31/08/09 CAGR
Revenue 225,833 215,293 256,194 151,890 37.36%
PBT 57,162 35,032 24,156 18,372 148.07%
Tax -13,897 -9,055 -6,042 -4,760 135.75%
NP 43,264 25,977 18,114 13,612 152.33%
-
NP to SH 40,998 25,977 18,114 13,612 141.70%
-
Tax Rate 24.31% 25.85% 25.01% 25.91% -
Total Cost 182,568 189,316 238,080 138,278 24.90%
-
Net Worth 419,940 87,231 82,219 112,868 186.24%
Dividend
30/11/10 31/12/09 30/11/08 31/08/09 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/11/10 31/12/09 30/11/08 31/08/09 CAGR
Net Worth 419,940 87,231 82,219 112,868 186.24%
NOSH 132,056 128,281 128,468 128,259 2.36%
Ratio Analysis
30/11/10 31/12/09 30/11/08 31/08/09 CAGR
NP Margin 19.16% 12.07% 7.07% 8.96% -
ROE 9.76% 29.78% 22.03% 12.06% -
Per Share
30/11/10 31/12/09 30/11/08 31/08/09 CAGR
RPS 171.01 167.83 199.42 118.42 34.19%
EPS 31.05 20.25 14.10 10.61 136.20%
DPS 0.00 0.00 0.00 0.00 -
NAPS 3.18 0.68 0.64 0.88 179.64%
Adjusted Per Share Value based on latest NOSH - 147,159
30/11/10 31/12/09 30/11/08 31/08/09 CAGR
RPS 11.06 10.54 12.55 7.44 37.34%
EPS 2.01 1.27 0.89 0.67 140.93%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.2057 0.0427 0.0403 0.0553 186.19%
Price Multiplier on Financial Quarter End Date
30/11/10 31/12/09 30/11/08 31/08/09 CAGR
Date 30/11/10 31/12/09 28/11/08 28/08/09 -
Price 0.83 0.69 0.45 0.69 -
P/RPS 0.49 0.41 0.23 0.58 -12.62%
P/EPS 2.67 3.41 3.19 6.50 -50.94%
EY 37.40 29.35 31.33 15.38 103.65%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 1.01 0.70 0.78 -58.49%
Price Multiplier on Announcement Date
30/11/10 31/12/09 30/11/08 31/08/09 CAGR
Date 24/01/11 - 15/01/09 23/10/09 -
Price 1.14 0.00 0.49 0.69 -
P/RPS 0.67 0.00 0.25 0.58 12.23%
P/EPS 3.67 0.00 3.48 6.50 -36.71%
EY 27.23 0.00 28.78 15.38 57.97%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.00 0.77 0.78 -46.14%

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