[RVIEW] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
22-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 30.51%
YoY- 39.79%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 27,683 27,803 28,112 26,503 23,908 22,392 21,435 18.53%
PBT 22,975 24,655 25,760 22,744 17,881 15,581 13,173 44.74%
Tax -4,655 -4,484 -4,730 -4,573 -3,958 -3,497 -3,222 27.71%
NP 18,320 20,171 21,030 18,171 13,923 12,084 9,951 50.04%
-
NP to SH 18,320 20,171 21,030 18,171 13,923 12,084 9,951 50.04%
-
Tax Rate 20.26% 18.19% 18.36% 20.11% 22.14% 22.44% 24.46% -
Total Cost 9,363 7,632 7,082 8,332 9,985 10,308 11,484 -12.69%
-
Net Worth 173,720 178,333 173,743 172,520 167,224 168,051 162,721 4.44%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 10,371 9,723 9,723 9,723 9,723 9,723 9,723 4.38%
Div Payout % 56.62% 48.20% 46.23% 53.51% 69.84% 80.47% 97.71% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 173,720 178,333 173,743 172,520 167,224 168,051 162,721 4.44%
NOSH 64,850 64,848 64,829 64,857 64,815 64,884 64,829 0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 66.18% 72.55% 74.81% 68.56% 58.24% 53.97% 46.42% -
ROE 10.55% 11.31% 12.10% 10.53% 8.33% 7.19% 6.12% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 42.71 42.87 43.36 40.86 36.89 34.51 33.06 18.56%
EPS 28.26 31.10 32.44 28.02 21.48 18.62 15.35 50.04%
DPS 16.00 15.00 15.00 15.00 15.00 15.00 15.00 4.38%
NAPS 2.68 2.75 2.68 2.66 2.58 2.59 2.51 4.45%
Adjusted Per Share Value based on latest NOSH - 64,857
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 42.68 42.87 43.34 40.86 36.86 34.52 33.05 18.53%
EPS 28.24 31.10 32.42 28.02 21.47 18.63 15.34 50.04%
DPS 15.99 14.99 14.99 14.99 14.99 14.99 14.99 4.38%
NAPS 2.6783 2.7495 2.6787 2.6599 2.5782 2.5909 2.5088 4.44%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.00 2.80 3.00 3.00 3.12 2.88 2.56 -
P/RPS 7.02 6.53 6.92 7.34 8.46 8.35 7.74 -6.28%
P/EPS 10.61 9.00 9.25 10.71 14.52 15.46 16.68 -25.97%
EY 9.42 11.11 10.81 9.34 6.88 6.47 6.00 34.97%
DY 5.33 5.36 5.00 5.00 4.81 5.21 5.86 -6.10%
P/NAPS 1.12 1.02 1.12 1.13 1.21 1.11 1.02 6.41%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 28/10/11 29/07/11 22/04/11 25/02/11 29/10/10 30/07/10 -
Price 3.06 2.87 2.96 2.88 3.02 3.20 2.65 -
P/RPS 7.17 6.69 6.83 7.05 8.19 9.27 8.01 -7.10%
P/EPS 10.83 9.23 9.12 10.28 14.06 17.18 17.26 -26.64%
EY 9.24 10.84 10.96 9.73 7.11 5.82 5.79 36.44%
DY 5.23 5.23 5.07 5.21 4.97 4.69 5.66 -5.11%
P/NAPS 1.14 1.04 1.10 1.08 1.17 1.24 1.06 4.95%

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