[RSAWIT] YoY Annualized Quarter Result on 31-Aug-2009

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
23-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-Aug-2009
Profit Trend
QoQ- -4.93%
YoY- -65.83%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/10 30/11/09 31/12/09 31/08/09 CAGR
Revenue 229,761 171,039 215,293 151,890 130.39%
PBT 52,569 26,194 35,032 18,372 733.13%
Tax -13,716 -6,810 -9,055 -4,760 745.00%
NP 38,853 19,384 25,977 13,612 729.00%
-
NP to SH 38,853 19,384 25,977 13,612 729.00%
-
Tax Rate 26.09% 26.00% 25.85% 25.91% -
Total Cost 190,908 151,655 189,316 138,278 91.63%
-
Net Worth 67,988 96,257 87,231 112,868 -64.01%
Dividend
28/02/10 30/11/09 31/12/09 31/08/09 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
28/02/10 30/11/09 31/12/09 31/08/09 CAGR
Net Worth 67,988 96,257 87,231 112,868 -64.01%
NOSH 128,280 128,342 128,281 128,259 0.03%
Ratio Analysis
28/02/10 30/11/09 31/12/09 31/08/09 CAGR
NP Margin 16.91% 11.33% 12.07% 8.96% -
ROE 57.15% 20.14% 29.78% 12.06% -
Per Share
28/02/10 30/11/09 31/12/09 31/08/09 CAGR
RPS 179.11 133.27 167.83 118.42 130.33%
EPS 30.29 15.11 20.25 10.61 729.31%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.75 0.68 0.88 -64.03%
Adjusted Per Share Value based on latest NOSH - 128,148
28/02/10 30/11/09 31/12/09 31/08/09 CAGR
RPS 11.25 8.38 10.54 7.44 130.21%
EPS 1.90 0.95 1.27 0.67 718.20%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0333 0.0471 0.0427 0.0553 -64.04%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/12/09 31/08/09 CAGR
Date 25/02/10 30/11/09 31/12/09 28/08/09 -
Price 0.70 0.64 0.69 0.69 -
P/RPS 0.39 0.48 0.41 0.58 -55.08%
P/EPS 2.31 4.24 3.41 6.50 -87.58%
EY 43.27 23.60 29.35 15.38 705.20%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.85 1.01 0.78 188.89%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/12/09 31/08/09 CAGR
Date 26/04/10 27/01/10 - 23/10/09 -
Price 0.75 0.73 0.00 0.69 -
P/RPS 0.42 0.55 0.00 0.58 -47.84%
P/EPS 2.48 4.83 0.00 6.50 -85.67%
EY 40.38 20.69 0.00 15.38 600.43%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.97 0.00 0.78 234.73%

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