[RSAWIT] YoY TTM Result on 30-Nov-2009

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Nov-2009
Profit Trend
QoQ- 43.96%
YoY- -33.13%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
TTM Result
30/11/09 31/12/09 30/11/08 31/08/09 CAGR
Revenue 157,492 140,886 202,221 152,534 13.68%
PBT 26,471 28,342 40,627 18,328 336.89%
Tax -6,938 -7,385 -11,417 -4,760 353.21%
NP 19,533 20,957 29,210 13,568 331.27%
-
NP to SH 19,533 20,957 29,210 13,568 331.27%
-
Tax Rate 26.21% 26.06% 28.10% 25.97% -
Total Cost 137,959 119,929 173,011 138,966 -2.87%
-
Net Worth 96,257 87,258 82,219 112,770 -47.00%
Dividend
30/11/09 31/12/09 30/11/08 31/08/09 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/11/09 31/12/09 30/11/08 31/08/09 CAGR
Net Worth 96,257 87,258 82,219 112,770 -47.00%
NOSH 128,342 128,320 128,468 128,148 0.60%
Ratio Analysis
30/11/09 31/12/09 30/11/08 31/08/09 CAGR
NP Margin 12.40% 14.88% 14.44% 8.90% -
ROE 20.29% 24.02% 35.53% 12.03% -
Per Share
30/11/09 31/12/09 30/11/08 31/08/09 CAGR
RPS 122.71 109.79 157.41 119.03 12.98%
EPS 15.22 16.33 22.74 10.59 328.35%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.68 0.64 0.88 -47.33%
Adjusted Per Share Value based on latest NOSH - 128,342
30/11/09 31/12/09 30/11/08 31/08/09 CAGR
RPS 7.71 6.90 9.90 7.47 13.52%
EPS 0.96 1.03 1.43 0.66 349.46%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0471 0.0427 0.0403 0.0552 -47.08%
Price Multiplier on Financial Quarter End Date
30/11/09 31/12/09 30/11/08 31/08/09 CAGR
Date 30/11/09 31/12/09 28/11/08 28/08/09 -
Price 0.64 0.69 0.45 0.69 -
P/RPS 0.52 0.63 0.29 0.58 -35.46%
P/EPS 4.21 4.22 1.98 6.52 -82.69%
EY 23.78 23.67 50.53 15.34 480.28%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.01 0.70 0.78 41.15%
Price Multiplier on Announcement Date
30/11/09 31/12/09 30/11/08 31/08/09 CAGR
Date 27/01/10 - 15/01/09 23/10/09 -
Price 0.73 0.00 0.49 0.69 -
P/RPS 0.59 0.00 0.31 0.58 7.09%
P/EPS 4.80 0.00 2.16 6.52 -70.72%
EY 20.85 0.00 46.40 15.34 242.44%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.00 0.77 0.78 139.74%

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