[RSAWIT] YoY Cumulative Quarter Result on 28-Feb-2009 [#2]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
29-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- 64.76%
YoY- -77.14%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 159,489 168,592 86,511 75,052 99,661 68,773 48,066 20.82%
PBT 11,332 55,487 14,163 6,644 30,120 9,719 9,837 2.25%
Tax -2,885 -13,091 -3,700 -1,670 -8,362 -2,687 -9,037 -16.48%
NP 8,447 42,396 10,463 4,974 21,758 7,032 800 45.03%
-
NP to SH 9,485 39,746 10,446 4,974 21,758 7,032 800 47.70%
-
Tax Rate 25.46% 23.59% 26.12% 25.14% 27.76% 27.65% 91.87% -
Total Cost 151,042 126,196 76,048 70,078 77,903 61,741 47,266 20.11%
-
Net Worth 1,237,173 449,686 0 79,481 0 88,541 4,505 142.47%
Dividend
30/06/12 30/06/11 30/06/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 1,237,173 449,686 0 79,481 0 88,541 4,505 142.47%
NOSH 2,061,956 157,784 128,329 128,195 128,276 128,321 7,905 140.51%
Ratio Analysis
30/06/12 30/06/11 30/06/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 5.30% 25.15% 12.09% 6.63% 21.83% 10.22% 1.66% -
ROE 0.77% 8.84% 0.00% 6.26% 0.00% 7.94% 17.75% -
Per Share
30/06/12 30/06/11 30/06/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 7.73 106.85 67.41 58.54 77.69 53.59 608.03 -49.76%
EPS 0.46 25.19 8.14 3.88 16.96 5.48 10.12 -38.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 2.85 0.00 0.62 0.00 0.69 0.57 0.81%
Adjusted Per Share Value based on latest NOSH - 128,618
30/06/12 30/06/11 30/06/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 7.81 8.26 4.24 3.68 4.88 3.37 2.35 20.85%
EPS 0.46 1.95 0.51 0.24 1.07 0.34 0.04 46.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6059 0.2202 0.00 0.0389 0.00 0.0434 0.0022 142.58%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/06/12 30/06/11 30/06/10 27/02/09 29/02/08 28/02/07 - -
Price 1.03 1.21 0.70 0.50 1.12 0.88 0.00 -
P/RPS 13.32 1.13 1.04 0.85 1.44 1.64 0.00 -
P/EPS 223.91 4.80 8.60 12.89 6.60 16.06 0.00 -
EY 0.45 20.82 11.63 7.76 15.14 6.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 0.42 0.00 0.81 0.00 1.28 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 17/08/12 26/08/11 - 29/04/09 22/04/08 27/04/07 03/07/06 -
Price 1.04 1.05 0.00 0.58 1.09 0.98 0.56 -
P/RPS 13.45 0.98 0.00 0.99 1.40 1.83 0.09 120.28%
P/EPS 226.09 4.17 0.00 14.95 6.43 17.88 5.53 79.55%
EY 0.44 23.99 0.00 6.69 15.56 5.59 18.07 -44.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 0.37 0.00 0.94 0.00 1.42 0.98 9.37%

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