[RVIEW] YoY 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- -4.13%
YoY- 302.96%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 5,075 6,638 6,758 5,242 4,078 7,423 2,695 11.11%
PBT 8,038 4,070 5,750 3,450 -577 4,853 2,387 22.40%
Tax -581 -995 -824 -363 -944 -1,765 -1,286 -12.39%
NP 7,457 3,075 4,926 3,087 -1,521 3,088 1,101 37.51%
-
NP to SH 7,457 3,075 4,926 3,087 -1,521 3,088 1,101 37.51%
-
Tax Rate 7.23% 24.45% 14.33% 10.52% - 36.37% 53.88% -
Total Cost -2,382 3,563 1,832 2,155 5,599 4,335 1,594 -
-
Net Worth 307,391 173,720 167,224 129,638 18,252,001 129,741 112,042 18.30%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 9,727 6,482 5,833 5,833 675,324 5,682 2,331 26.85%
Div Payout % 130.45% 210.80% 118.42% 188.98% 0.00% 184.02% 211.76% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 307,391 173,720 167,224 129,638 18,252,001 129,741 112,042 18.30%
NOSH 64,850 64,821 64,815 64,819 7,605,000 64,870 64,764 0.02%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 146.94% 46.32% 72.89% 58.89% -37.30% 41.60% 40.85% -
ROE 2.43% 1.77% 2.95% 2.38% -0.01% 2.38% 0.98% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.83 10.24 10.43 8.09 0.05 11.44 4.16 11.10%
EPS 11.50 4.74 7.60 4.76 -0.02 0.05 1.70 37.48%
DPS 15.00 10.00 9.00 9.00 8.88 8.76 3.60 26.82%
NAPS 4.74 2.68 2.58 2.00 2.40 2.00 1.73 18.27%
Adjusted Per Share Value based on latest NOSH - 64,819
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.82 10.23 10.42 8.08 6.29 11.44 4.16 11.08%
EPS 11.50 4.74 7.59 4.76 -2.35 4.76 1.70 37.48%
DPS 15.00 9.99 8.99 8.99 1,041.18 8.76 3.59 26.88%
NAPS 4.7392 2.6783 2.5782 1.9987 281.4013 2.0003 1.7274 18.30%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.10 3.00 3.12 2.38 1.61 2.29 1.88 -
P/RPS 39.61 29.30 29.92 29.43 3,002.46 20.01 45.18 -2.16%
P/EPS 26.96 63.24 41.05 49.97 -8,050.00 48.11 110.59 -20.94%
EY 3.71 1.58 2.44 2.00 -0.01 2.08 0.90 26.59%
DY 4.84 3.33 2.88 3.78 5.52 3.83 1.91 16.74%
P/NAPS 0.65 1.12 1.21 1.19 0.67 1.15 1.09 -8.24%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 24/02/12 25/02/11 23/02/10 27/02/09 26/02/08 26/02/07 -
Price 3.10 3.06 3.02 2.40 1.80 2.50 1.98 -
P/RPS 39.61 29.88 28.96 29.68 3,356.79 21.85 47.58 -3.00%
P/EPS 26.96 64.50 39.74 50.39 -9,000.00 52.52 116.47 -21.62%
EY 3.71 1.55 2.52 1.98 -0.01 1.90 0.86 27.56%
DY 4.84 3.27 2.98 3.75 4.93 3.50 1.82 17.68%
P/NAPS 0.65 1.14 1.17 1.20 0.75 1.25 1.14 -8.93%

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