[RVIEW] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
28-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -74.1%
YoY- -69.3%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 23,908 22,866 19,980 17,376 21,942 22,266 20,994 9.02%
PBT 17,881 16,174 10,772 6,892 18,592 20,189 21,610 -11.83%
Tax -3,958 -4,178 -3,484 -2,948 -3,367 -4,005 -3,774 3.21%
NP 13,923 11,996 7,288 3,944 15,225 16,184 17,836 -15.18%
-
NP to SH 13,923 11,996 7,288 3,944 15,225 16,184 17,836 -15.18%
-
Tax Rate 22.14% 25.83% 32.34% 42.77% 18.11% 19.84% 17.46% -
Total Cost 9,985 10,870 12,692 13,432 6,717 6,082 3,158 114.97%
-
Net Worth 167,309 168,004 162,748 164,117 162,747 166,673 129,661 18.46%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 9,727 6,919 7,780 - 9,725 6,917 7,779 16.01%
Div Payout % 69.86% 57.68% 106.76% - 63.88% 42.74% 43.62% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 167,309 168,004 162,748 164,117 162,747 166,673 129,661 18.46%
NOSH 64,848 64,866 64,839 64,868 64,839 64,853 64,830 0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 58.24% 52.46% 36.48% 22.70% 69.39% 72.68% 84.96% -
ROE 8.32% 7.14% 4.48% 2.40% 9.35% 9.71% 13.76% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 36.87 35.25 30.81 26.79 33.84 34.33 32.38 9.01%
EPS 21.47 18.49 11.24 6.08 23.48 24.96 27.50 -15.17%
DPS 15.00 10.67 12.00 0.00 15.00 10.67 12.00 15.99%
NAPS 2.58 2.59 2.51 2.53 2.51 2.57 2.00 18.44%
Adjusted Per Share Value based on latest NOSH - 64,868
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 36.86 35.25 30.80 26.79 33.83 34.33 32.37 9.01%
EPS 21.47 18.49 11.24 6.08 23.47 24.95 27.50 -15.17%
DPS 15.00 10.67 12.00 0.00 15.00 10.67 11.99 16.05%
NAPS 2.5795 2.5902 2.5092 2.5303 2.5092 2.5697 1.9991 18.46%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.12 2.88 2.56 2.52 2.38 2.12 2.09 -
P/RPS 8.46 8.17 8.31 9.41 7.03 6.17 6.45 19.76%
P/EPS 14.53 15.57 22.78 41.45 10.14 8.50 7.60 53.85%
EY 6.88 6.42 4.39 2.41 9.87 11.77 13.16 -35.02%
DY 4.81 3.70 4.69 0.00 6.30 5.03 5.74 -11.08%
P/NAPS 1.21 1.11 1.02 1.00 0.95 0.82 1.05 9.88%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/10/10 30/07/10 28/04/10 23/02/10 23/10/09 24/07/09 -
Price 3.02 3.20 2.65 2.60 2.40 2.18 2.05 -
P/RPS 8.19 9.08 8.60 9.71 7.09 6.35 6.33 18.68%
P/EPS 14.07 17.30 23.58 42.76 10.22 8.74 7.45 52.61%
EY 7.11 5.78 4.24 2.34 9.78 11.45 13.42 -34.44%
DY 4.97 3.33 4.53 0.00 6.25 4.89 5.85 -10.27%
P/NAPS 1.17 1.24 1.06 1.03 0.96 0.85 1.03 8.84%

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