[RVIEW] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
27-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 13.37%
YoY- -33.4%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 5,075 7,453 6,849 5,693 6,638 6,851 7,255 -21.11%
PBT 8,038 5,509 5,522 4,425 4,070 5,640 6,679 13.07%
Tax -581 -1,243 -1,307 -939 -995 -1,146 -1,162 -36.87%
NP 7,457 4,266 4,215 3,486 3,075 4,494 5,517 22.13%
-
NP to SH 7,457 4,266 4,215 3,486 3,075 4,494 5,517 22.13%
-
Tax Rate 7.23% 22.56% 23.67% 21.22% 24.45% 20.32% 17.40% -
Total Cost -2,382 3,187 2,634 2,207 3,563 2,357 1,738 -
-
Net Worth 307,391 180,284 175,744 178,338 173,720 178,333 173,743 46.02%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 9,727 - 6,485 - 6,482 - 3,889 83.74%
Div Payout % 130.45% - 153.86% - 210.80% - 70.51% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 307,391 180,284 175,744 178,338 173,720 178,333 173,743 46.02%
NOSH 64,850 64,850 64,850 64,850 64,821 64,848 64,829 0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 146.94% 57.24% 61.54% 61.23% 46.32% 65.60% 76.04% -
ROE 2.43% 2.37% 2.40% 1.95% 1.77% 2.52% 3.18% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.83 11.49 10.56 8.78 10.24 10.56 11.19 -21.09%
EPS 11.50 6.58 6.50 5.38 4.74 6.93 8.51 22.11%
DPS 15.00 0.00 10.00 0.00 10.00 0.00 6.00 83.69%
NAPS 4.74 2.78 2.71 2.75 2.68 2.75 2.68 45.99%
Adjusted Per Share Value based on latest NOSH - 64,850
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.82 11.49 10.56 8.78 10.23 10.56 11.19 -21.16%
EPS 11.50 6.58 6.50 5.37 4.74 6.93 8.51 22.11%
DPS 15.00 0.00 10.00 0.00 9.99 0.00 6.00 83.69%
NAPS 4.7392 2.7795 2.7096 2.7495 2.6783 2.7495 2.6787 46.02%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.10 3.12 3.16 3.15 3.00 2.80 3.00 -
P/RPS 39.61 27.15 29.92 35.88 29.30 26.50 26.81 29.56%
P/EPS 26.96 47.43 48.62 58.60 63.24 40.40 35.25 -16.29%
EY 3.71 2.11 2.06 1.71 1.58 2.48 2.84 19.40%
DY 4.84 0.00 3.16 0.00 3.33 0.00 2.00 79.76%
P/NAPS 0.65 1.12 1.17 1.15 1.12 1.02 1.12 -30.30%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 25/10/12 27/07/12 27/04/12 24/02/12 28/10/11 29/07/11 -
Price 3.10 3.02 3.17 3.19 3.06 2.87 2.96 -
P/RPS 39.61 26.28 30.02 36.34 29.88 27.17 26.45 30.73%
P/EPS 26.96 45.91 48.77 59.34 64.50 41.41 34.78 -15.55%
EY 3.71 2.18 2.05 1.69 1.55 2.41 2.88 18.30%
DY 4.84 0.00 3.15 0.00 3.27 0.00 2.03 78.00%
P/NAPS 0.65 1.09 1.17 1.16 1.14 1.04 1.10 -29.47%

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