[RVIEW] QoQ Cumulative 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- 25.43%
YoY- 26.6%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 17,150 9,990 4,344 21,942 16,700 10,497 4,156 157.05%
PBT 12,131 5,386 1,723 18,592 15,142 10,805 3,929 111.89%
Tax -3,134 -1,742 -737 -3,367 -3,004 -1,887 -717 167.09%
NP 8,997 3,644 986 15,225 12,138 8,918 3,212 98.58%
-
NP to SH 8,997 3,644 986 15,225 12,138 8,918 3,212 98.58%
-
Tax Rate 25.83% 32.34% 42.77% 18.11% 19.84% 17.46% 18.25% -
Total Cost 8,153 6,346 3,358 6,717 4,562 1,579 944 320.39%
-
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 5,189 3,890 - 9,725 5,188 3,889 - -
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 5.36% 2.24% 0.60% 9.35% 7.28% 6.88% 1.99% -
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 26.44 15.41 6.70 33.84 25.75 16.19 6.40 157.24%
EPS 13.87 5.62 1.52 23.48 18.72 13.75 4.95 98.62%
DPS 8.00 6.00 0.00 15.00 8.00 6.00 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 26.45 15.40 6.70 33.83 25.75 16.19 6.41 157.04%
EPS 13.87 5.62 1.52 23.48 18.72 13.75 4.95 98.62%
DPS 8.00 6.00 0.00 15.00 8.00 6.00 0.00 -
NAPS 2.5906 2.5096 2.5307 2.5096 2.5701 1.9994 2.4915 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 10.89 16.62 37.63 7.03 8.23 12.91 27.95 -46.62%
P/EPS 20.76 45.55 165.79 10.14 11.33 15.19 36.16 -30.89%
EY 4.82 2.20 0.60 9.87 8.83 6.58 2.77 44.62%
DY 2.78 2.34 0.00 6.30 3.77 2.87 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 12.10 17.20 38.83 7.09 8.47 12.66 29.67 -44.97%
P/EPS 23.07 47.15 171.05 10.22 11.65 14.90 38.38 -28.75%
EY 4.33 2.12 0.58 9.78 8.59 6.71 2.61 40.09%
DY 2.50 2.26 0.00 6.25 3.67 2.93 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