[RSAWIT] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 18.3%
YoY- 30.49%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/08/08 31/08/07 31/08/06 CAGR
Revenue 239,684 282,234 313,883 359,568 203,399 147,394 59,322 18.22%
PBT 6,942 -2,893 31,528 95,310 54,300 26,878 11,818 -6.18%
Tax -4,189 1,001 -11,736 -25,598 -14,370 -7,408 -3,551 2.00%
NP 2,753 -1,892 19,792 69,712 39,930 19,470 8,267 -12.35%
-
NP to SH 4,770 2,196 21,026 68,146 39,836 19,470 8,267 -6.38%
-
Tax Rate 60.34% - 37.22% 26.86% 26.46% 27.56% 30.05% -
Total Cost 236,931 284,126 294,091 289,856 163,469 127,924 51,055 20.20%
-
Net Worth 1,176,730 1,213,254 1,204,401 548,242 135,950 100,017 42,996 48.70%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/08/08 31/08/07 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 1,176,730 1,213,254 1,204,401 548,242 135,950 100,017 42,996 48.70%
NOSH 2,028,846 2,091,818 2,041,359 929,225 128,254 128,228 65,145 51.03%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 1.15% -0.67% 6.31% 19.39% 19.63% 13.21% 13.94% -
ROE 0.41% 0.18% 1.75% 12.43% 29.30% 19.47% 19.23% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/08/08 31/08/07 31/08/06 CAGR
RPS 11.81 13.49 15.38 38.70 158.59 114.95 91.06 -21.72%
EPS 0.23 0.11 1.03 4.63 31.06 15.18 12.69 -38.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.58 0.59 0.59 1.06 0.78 0.66 -1.53%
Adjusted Per Share Value based on latest NOSH - 1,329,047
31/12/14 31/12/13 31/12/12 31/12/11 31/08/08 31/08/07 31/08/06 CAGR
RPS 11.74 13.82 15.37 17.61 9.96 7.22 2.91 18.20%
EPS 0.23 0.11 1.03 3.34 1.95 0.95 0.40 -6.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5763 0.5942 0.5899 0.2685 0.0666 0.049 0.0211 48.67%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/08/08 31/08/07 31/08/06 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 29/08/08 31/08/07 31/08/06 -
Price 0.545 0.785 0.85 0.93 0.79 1.80 1.50 -
P/RPS 4.61 5.82 5.53 2.40 0.50 1.57 1.65 13.11%
P/EPS 231.81 747.76 82.52 12.68 2.54 11.85 11.82 42.88%
EY 0.43 0.13 1.21 7.89 39.32 8.44 8.46 -30.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.35 1.44 1.58 0.75 2.31 2.27 -10.03%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/08/08 31/08/07 31/08/06 CAGR
Date 26/02/15 27/02/14 27/02/13 28/02/12 24/10/08 26/10/07 30/10/06 -
Price 0.585 0.815 0.74 1.12 0.47 0.96 0.77 -
P/RPS 4.95 6.04 4.81 2.89 0.30 0.84 0.85 23.52%
P/EPS 248.82 776.34 71.84 15.27 1.51 6.32 6.07 56.09%
EY 0.40 0.13 1.39 6.55 66.09 15.82 16.48 -35.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.41 1.25 1.90 0.44 1.23 1.17 -1.74%

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