[RVIEW] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -9.87%
YoY- 31.58%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 30,088 29,106 25,070 27,683 23,908 21,942 26,333 2.24%
PBT 12,460 16,735 23,494 22,975 17,881 18,592 17,346 -5.36%
Tax -3,028 -3,850 -4,070 -4,655 -3,958 -3,367 -5,320 -8.96%
NP 9,432 12,885 19,424 18,320 13,923 15,225 12,026 -3.96%
-
NP to SH 7,835 10,685 19,424 18,320 13,923 15,225 12,026 -6.88%
-
Tax Rate 24.30% 23.01% 17.32% 20.26% 22.14% 18.11% 30.67% -
Total Cost 20,656 16,221 5,646 9,363 9,985 6,717 14,307 6.30%
-
Net Worth 295,718 295,718 307,391 173,773 167,309 162,747 15,470,884 -48.27%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - 12,970 16,212 12,968 9,727 9,725 899,086 -
Div Payout % - 121.39% 83.47% 70.79% 69.86% 63.88% 7,476.19% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 295,718 295,718 307,391 173,773 167,309 162,747 15,470,884 -48.27%
NOSH 64,850 64,850 64,850 64,840 64,848 64,839 6,340,526 -53.39%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 31.35% 44.27% 77.48% 66.18% 58.24% 69.39% 45.67% -
ROE 2.65% 3.61% 6.32% 10.54% 8.32% 9.35% 0.08% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 46.40 44.88 38.66 42.69 36.87 33.84 0.42 118.97%
EPS 12.08 16.48 29.95 28.25 21.47 23.48 18.54 -6.88%
DPS 0.00 20.00 25.00 20.00 15.00 15.00 14.18 -
NAPS 4.56 4.56 4.74 2.68 2.58 2.51 2.44 10.97%
Adjusted Per Share Value based on latest NOSH - 64,821
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 46.39 44.87 38.65 42.68 36.86 33.83 40.60 2.24%
EPS 12.08 16.47 29.95 28.24 21.47 23.47 18.54 -6.88%
DPS 0.00 20.00 25.00 19.99 15.00 15.00 1,386.17 -
NAPS 4.5593 4.5593 4.7392 2.6792 2.5795 2.5092 238.5233 -48.27%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 3.80 4.26 3.10 3.00 3.12 2.38 1.61 -
P/RPS 8.19 9.49 8.02 7.03 8.46 7.03 387.66 -47.40%
P/EPS 31.45 25.86 10.35 10.62 14.53 10.14 848.85 -42.24%
EY 3.18 3.87 9.66 9.42 6.88 9.87 0.12 72.62%
DY 0.00 4.69 8.06 6.67 4.81 6.30 8.81 -
P/NAPS 0.83 0.93 0.65 1.12 1.21 0.95 0.66 3.89%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 27/02/14 25/02/13 24/02/12 25/02/11 23/02/10 27/02/09 -
Price 4.01 4.20 3.10 3.06 3.02 2.40 1.80 -
P/RPS 8.64 9.36 8.02 7.17 8.19 7.09 433.41 -47.91%
P/EPS 33.19 25.49 10.35 10.83 14.07 10.22 949.02 -42.79%
EY 3.01 3.92 9.66 9.23 7.11 9.78 0.11 73.54%
DY 0.00 4.76 8.06 6.54 4.97 6.25 7.88 -
P/NAPS 0.88 0.92 0.65 1.14 1.17 0.96 0.74 2.92%

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