[RVIEW] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 15.22%
YoY- -8.55%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 29,106 25,070 27,683 23,908 21,942 26,283 20,936 5.63%
PBT 16,737 23,494 22,975 17,881 18,592 16,286 19,482 -2.49%
Tax -3,850 -4,070 -4,655 -3,958 -3,367 -4,290 -3,987 -0.58%
NP 12,887 19,424 18,320 13,923 15,225 11,996 15,495 -3.02%
-
NP to SH 10,687 19,424 18,320 13,923 15,225 11,996 15,495 -5.99%
-
Tax Rate 23.00% 17.32% 20.26% 22.14% 18.11% 26.34% 20.47% -
Total Cost 16,219 5,646 9,363 9,985 6,717 14,287 5,441 19.94%
-
Net Worth 295,718 307,391 173,720 167,224 129,638 18,252,001 129,741 14.70%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 6,485 16,212 10,371 9,723 9,725 683,003 8,484 -4.37%
Div Payout % 60.68% 83.47% 56.62% 69.84% 63.88% 5,693.59% 54.75% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 295,718 307,391 173,720 167,224 129,638 18,252,001 129,741 14.70%
NOSH 64,850 64,850 64,850 64,815 64,819 7,605,000 64,870 -0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 44.28% 77.48% 66.18% 58.24% 69.39% 45.64% 74.01% -
ROE 3.61% 6.32% 10.55% 8.33% 11.74% 0.07% 11.94% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 44.88 38.66 42.71 36.89 33.85 0.35 32.27 5.64%
EPS 16.48 29.95 28.26 21.48 23.49 0.16 23.89 -5.99%
DPS 10.00 25.00 16.00 15.00 15.00 8.98 13.08 -4.37%
NAPS 4.56 4.74 2.68 2.58 2.00 2.40 2.00 14.71%
Adjusted Per Share Value based on latest NOSH - 64,815
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 44.87 38.65 42.68 36.86 33.83 40.52 32.28 5.63%
EPS 16.48 29.95 28.24 21.47 23.47 18.49 23.89 -5.99%
DPS 10.00 25.00 15.99 14.99 14.99 1,053.02 13.08 -4.37%
NAPS 4.5593 4.7392 2.6783 2.5782 1.9987 281.4013 2.0003 14.70%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 4.26 3.10 3.00 3.12 2.38 1.61 2.29 -
P/RPS 9.49 8.02 7.02 8.46 7.03 465.85 7.10 4.94%
P/EPS 25.85 10.35 10.61 14.52 10.13 1,020.68 9.59 17.95%
EY 3.87 9.66 9.42 6.88 9.87 0.10 10.43 -15.21%
DY 2.35 8.06 5.33 4.81 6.30 5.58 5.71 -13.74%
P/NAPS 0.93 0.65 1.12 1.21 1.19 0.67 1.15 -3.47%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 25/02/13 24/02/12 25/02/11 23/02/10 27/02/09 26/02/08 -
Price 4.20 3.10 3.06 3.02 2.40 1.80 2.50 -
P/RPS 9.36 8.02 7.17 8.19 7.09 520.83 7.75 3.19%
P/EPS 25.49 10.35 10.83 14.06 10.22 1,141.13 10.47 15.96%
EY 3.92 9.66 9.24 7.11 9.79 0.09 9.55 -13.78%
DY 2.38 8.06 5.23 4.97 6.25 4.99 5.23 -12.28%
P/NAPS 0.92 0.65 1.14 1.17 1.20 0.75 1.25 -4.97%

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