[RSAWIT] YoY Cumulative Quarter Result on 31-May-2009 [#3]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
24-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- 115.88%
YoY- -64.61%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 253,940 267,205 145,249 111,712 151,642 102,964 30,707 39.54%
PBT 31,343 78,940 29,655 14,405 41,340 15,286 5,143 32.98%
Tax -10,235 -18,523 -7,442 -3,667 -10,994 -4,117 -1,322 38.10%
NP 21,108 60,417 22,213 10,738 30,346 11,169 3,821 30.94%
-
NP to SH 21,974 57,602 20,810 10,738 30,346 11,169 3,821 31.77%
-
Tax Rate 32.65% 23.46% 25.10% 25.46% 26.59% 26.93% 25.70% -
Total Cost 232,832 206,788 123,036 100,974 121,296 91,795 26,886 40.56%
-
Net Worth 1,200,431 469,503 0 84,672 0 92,326 26,934 82.01%
Dividend
30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 1,200,431 469,503 0 84,672 0 92,326 26,934 82.01%
NOSH 2,034,629 159,695 128,298 128,291 128,251 128,231 45,651 82.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 8.31% 22.61% 15.29% 9.61% 20.01% 10.85% 12.44% -
ROE 1.83% 12.27% 0.00% 12.68% 0.00% 12.10% 14.19% -
Per Share
30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 12.48 167.32 113.21 87.08 118.24 80.30 67.26 -23.33%
EPS 1.08 36.07 16.22 8.37 23.66 8.71 8.37 -27.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 2.94 0.00 0.66 0.00 0.72 0.59 0.00%
Adjusted Per Share Value based on latest NOSH - 128,129
30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 12.44 13.09 7.11 5.47 7.43 5.04 1.50 39.60%
EPS 1.08 2.82 1.02 0.53 1.49 0.55 0.19 31.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.588 0.23 0.00 0.0415 0.00 0.0452 0.0132 82.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 28/09/12 30/09/11 30/09/10 29/05/09 30/05/08 31/05/07 - -
Price 0.96 0.49 0.74 0.69 1.08 0.94 0.00 -
P/RPS 7.69 0.29 0.65 0.79 0.91 1.17 0.00 -
P/EPS 88.89 1.36 4.56 8.24 4.56 10.79 0.00 -
EY 1.13 73.61 21.92 12.13 21.91 9.27 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 0.17 0.00 1.05 0.00 1.31 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 23/11/12 21/11/11 - 24/07/09 28/07/08 30/07/07 31/07/06 -
Price 0.90 0.85 0.00 0.68 0.89 0.96 0.69 -
P/RPS 7.21 0.51 0.00 0.78 0.75 1.20 1.03 35.92%
P/EPS 83.33 2.36 0.00 8.12 3.76 11.02 8.24 44.04%
EY 1.20 42.44 0.00 12.31 26.59 9.07 12.13 -30.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.29 0.00 1.03 0.00 1.33 1.17 4.32%

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