[RVIEW] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
24-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 8.52%
YoY- -44.93%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 26,031 28,112 21,435 21,408 29,433 14,356 9,864 17.53%
PBT 19,657 25,760 13,173 14,617 24,262 14,828 4,396 28.32%
Tax -4,387 -4,730 -3,222 -4,041 -5,058 -2,845 -1,909 14.86%
NP 15,270 21,030 9,951 10,576 19,204 11,983 2,487 35.28%
-
NP to SH 15,270 21,030 9,951 10,576 19,204 11,983 2,487 35.28%
-
Tax Rate 22.32% 18.36% 24.46% 27.65% 20.85% 19.19% 43.43% -
Total Cost 10,761 7,082 11,484 10,832 10,229 2,373 7,377 6.48%
-
Net Worth 175,733 173,743 162,721 129,737 159,507 118,722 113,417 7.56%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 12,966 9,723 9,723 683,056 12,322 2,331 1,401 44.84%
Div Payout % 84.92% 46.23% 97.71% 6,458.56% 64.17% 19.46% 56.33% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 175,733 173,743 162,721 129,737 159,507 118,722 113,417 7.56%
NOSH 64,850 64,829 64,829 64,868 64,840 64,875 64,810 0.01%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 58.66% 74.81% 46.42% 49.40% 65.25% 83.47% 25.21% -
ROE 8.69% 12.10% 6.12% 8.15% 12.04% 10.09% 2.19% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 40.14 43.36 33.06 33.00 45.39 22.13 15.22 17.52%
EPS 23.55 32.44 15.35 16.30 29.62 18.47 3.84 35.25%
DPS 20.00 15.00 15.00 1,052.99 19.00 3.60 2.16 44.86%
NAPS 2.71 2.68 2.51 2.00 2.46 1.83 1.75 7.55%
Adjusted Per Share Value based on latest NOSH - 64,868
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 40.13 43.34 33.05 33.01 45.38 22.13 15.21 17.53%
EPS 23.54 32.42 15.34 16.31 29.61 18.47 3.83 35.30%
DPS 19.99 14.99 14.99 1,053.11 19.00 3.59 2.16 44.84%
NAPS 2.7094 2.6787 2.5088 2.0002 2.4592 1.8304 1.7486 7.56%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 3.16 3.00 2.56 2.09 2.46 1.95 1.62 -
P/RPS 7.87 6.92 7.74 6.33 5.42 8.81 10.64 -4.89%
P/EPS 13.42 9.25 16.68 12.82 8.31 10.56 42.22 -17.37%
EY 7.45 10.81 6.00 7.80 12.04 9.47 2.37 21.01%
DY 6.33 5.00 5.86 503.82 7.72 1.85 1.33 29.66%
P/NAPS 1.17 1.12 1.02 1.05 1.00 1.07 0.93 3.89%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/07/12 29/07/11 30/07/10 24/07/09 28/07/08 23/08/07 28/08/06 -
Price 3.17 2.96 2.65 2.05 2.30 1.88 1.76 -
P/RPS 7.90 6.83 8.01 6.21 5.07 8.50 11.56 -6.14%
P/EPS 13.46 9.12 17.26 12.57 7.77 10.18 45.86 -18.46%
EY 7.43 10.96 5.79 7.95 12.88 9.82 2.18 22.65%
DY 6.31 5.07 5.66 513.65 8.26 1.91 1.23 31.29%
P/NAPS 1.17 1.10 1.06 1.03 0.93 1.03 1.01 2.47%

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