[RVIEW] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -5.93%
YoY- 26.6%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 22,866 19,980 17,376 21,942 22,266 20,994 16,624 23.65%
PBT 16,174 10,772 6,892 18,592 20,189 21,610 15,716 1.93%
Tax -4,178 -3,484 -2,948 -3,367 -4,005 -3,774 -2,868 28.47%
NP 11,996 7,288 3,944 15,225 16,184 17,836 12,848 -4.46%
-
NP to SH 11,996 7,288 3,944 15,225 16,184 17,836 12,848 -4.46%
-
Tax Rate 25.83% 32.34% 42.77% 18.11% 19.84% 17.46% 18.25% -
Total Cost 10,870 12,692 13,432 6,717 6,082 3,158 3,776 102.23%
-
Net Worth 168,004 162,748 164,117 162,747 166,673 129,661 161,573 2.63%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 6,919 7,780 - 9,725 6,917 7,779 - -
Div Payout % 57.68% 106.76% - 63.88% 42.74% 43.62% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 168,004 162,748 164,117 162,747 166,673 129,661 161,573 2.63%
NOSH 64,866 64,839 64,868 64,839 64,853 64,830 64,888 -0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 52.46% 36.48% 22.70% 69.39% 72.68% 84.96% 77.29% -
ROE 7.14% 4.48% 2.40% 9.35% 9.71% 13.76% 7.95% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 35.25 30.81 26.79 33.84 34.33 32.38 25.62 23.68%
EPS 18.49 11.24 6.08 23.48 24.96 27.50 19.80 -4.45%
DPS 10.67 12.00 0.00 15.00 10.67 12.00 0.00 -
NAPS 2.59 2.51 2.53 2.51 2.57 2.00 2.49 2.65%
Adjusted Per Share Value based on latest NOSH - 64,819
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 35.25 30.80 26.79 33.83 34.33 32.37 25.63 23.64%
EPS 18.49 11.24 6.08 23.47 24.95 27.50 19.81 -4.48%
DPS 10.67 12.00 0.00 15.00 10.67 11.99 0.00 -
NAPS 2.5902 2.5092 2.5303 2.5092 2.5697 1.9991 2.4911 2.63%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.88 2.56 2.52 2.38 2.12 2.09 1.79 -
P/RPS 8.17 8.31 9.41 7.03 6.17 6.45 6.99 10.94%
P/EPS 15.57 22.78 41.45 10.14 8.50 7.60 9.04 43.63%
EY 6.42 4.39 2.41 9.87 11.77 13.16 11.06 -30.39%
DY 3.70 4.69 0.00 6.30 5.03 5.74 0.00 -
P/NAPS 1.11 1.02 1.00 0.95 0.82 1.05 0.72 33.41%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/10/10 30/07/10 28/04/10 23/02/10 23/10/09 24/07/09 27/04/09 -
Price 3.20 2.65 2.60 2.40 2.18 2.05 1.90 -
P/RPS 9.08 8.60 9.71 7.09 6.35 6.33 7.42 14.39%
P/EPS 17.30 23.58 42.76 10.22 8.74 7.45 9.60 48.03%
EY 5.78 4.24 2.34 9.78 11.45 13.42 10.42 -32.46%
DY 3.33 4.53 0.00 6.25 4.89 5.85 0.00 -
P/NAPS 1.24 1.06 1.03 0.96 0.85 1.03 0.76 38.55%

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