[RVIEW] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
23-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 0.39%
YoY- -36.06%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 26,633 27,803 22,392 20,778 29,628 16,208 11,425 15.13%
PBT 19,526 24,655 15,581 14,565 21,716 17,016 8,101 15.77%
Tax -4,484 -4,484 -3,497 -3,948 -5,111 -3,508 -2,032 14.08%
NP 15,042 20,171 12,084 10,617 16,605 13,508 6,069 16.31%
-
NP to SH 15,042 20,171 12,084 10,617 16,605 13,508 6,069 16.31%
-
Tax Rate 22.96% 18.19% 22.44% 27.11% 23.54% 20.62% 25.08% -
Total Cost 11,591 7,632 10,308 10,161 13,023 2,700 5,356 13.71%
-
Net Worth 180,284 178,333 168,051 166,507 162,842 121,266 124,478 6.36%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 19,451 9,723 9,723 679,216 13,361 5,132 1,401 54.96%
Div Payout % 129.32% 48.20% 80.47% 6,397.44% 80.47% 38.00% 23.09% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 180,284 178,333 168,051 166,507 162,842 121,266 124,478 6.36%
NOSH 64,850 64,848 64,884 64,788 64,877 64,848 64,832 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 56.48% 72.55% 53.97% 51.10% 56.04% 83.34% 53.12% -
ROE 8.34% 11.31% 7.19% 6.38% 10.20% 11.14% 4.88% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 41.07 42.87 34.51 32.07 45.67 24.99 17.62 15.13%
EPS 23.19 31.10 18.62 16.39 25.59 20.83 9.36 16.30%
DPS 30.00 15.00 15.00 1,048.36 20.60 7.92 2.16 54.97%
NAPS 2.78 2.75 2.59 2.57 2.51 1.87 1.92 6.35%
Adjusted Per Share Value based on latest NOSH - 64,788
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 41.07 42.87 34.53 32.04 45.69 24.99 17.62 15.13%
EPS 23.19 31.10 18.63 16.37 25.61 20.83 9.36 16.30%
DPS 30.00 14.99 14.99 1,047.36 20.60 7.92 2.16 54.97%
NAPS 2.78 2.7499 2.5914 2.5676 2.511 1.8699 1.9195 6.36%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.12 2.80 2.88 2.12 2.10 1.85 1.70 -
P/RPS 7.60 6.53 8.35 6.61 4.60 7.40 9.65 -3.89%
P/EPS 13.45 9.00 15.46 12.94 8.20 8.88 18.16 -4.87%
EY 7.43 11.11 6.47 7.73 12.19 11.26 5.51 5.10%
DY 9.62 5.36 5.21 494.51 9.81 4.28 1.27 40.09%
P/NAPS 1.12 1.02 1.11 0.82 0.84 0.99 0.89 3.90%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 25/10/12 28/10/11 29/10/10 23/10/09 29/10/08 23/11/07 30/11/06 -
Price 3.02 2.87 3.20 2.18 1.48 2.00 1.84 -
P/RPS 7.35 6.69 9.27 6.80 3.24 8.00 10.44 -5.67%
P/EPS 13.02 9.23 17.18 13.30 5.78 9.60 19.66 -6.63%
EY 7.68 10.84 5.82 7.52 17.29 10.42 5.09 7.08%
DY 9.93 5.23 4.69 480.90 13.92 3.96 1.17 42.77%
P/NAPS 1.09 1.04 1.24 0.85 0.59 1.07 0.96 2.13%

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