[RVIEW] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
27-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 6.84%
YoY- -41.19%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 21,942 22,266 20,994 16,624 26,333 29,673 30,744 -20.08%
PBT 18,592 20,189 21,610 15,716 17,346 23,896 26,964 -21.89%
Tax -3,367 -4,005 -3,774 -2,868 -5,320 -5,805 -6,288 -33.98%
NP 15,225 16,184 17,836 12,848 12,026 18,090 20,676 -18.41%
-
NP to SH 15,225 16,184 17,836 12,848 12,026 18,090 20,676 -18.41%
-
Tax Rate 18.11% 19.84% 17.46% 18.25% 30.67% 24.29% 23.32% -
Total Cost 6,717 6,082 3,158 3,776 14,307 11,582 10,068 -23.59%
-
Net Worth 162,747 166,673 129,661 161,573 15,470,884 162,790 159,545 1.32%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,725 6,917 7,779 - 899,086 5,119 7,678 17.01%
Div Payout % 63.88% 42.74% 43.62% - 7,476.19% 28.30% 37.14% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 162,747 166,673 129,661 161,573 15,470,884 162,790 159,545 1.32%
NOSH 64,839 64,853 64,830 64,888 6,340,526 64,856 64,855 -0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 69.39% 72.68% 84.96% 77.29% 45.67% 60.97% 67.25% -
ROE 9.35% 9.71% 13.76% 7.95% 0.08% 11.11% 12.96% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 33.84 34.33 32.38 25.62 0.42 45.75 47.40 -20.07%
EPS 23.48 24.96 27.50 19.80 18.54 27.89 31.88 -18.39%
DPS 15.00 10.67 12.00 0.00 14.18 7.89 11.84 17.03%
NAPS 2.51 2.57 2.00 2.49 2.44 2.51 2.46 1.34%
Adjusted Per Share Value based on latest NOSH - 64,888
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 33.83 34.34 32.37 25.63 40.61 45.76 47.41 -20.09%
EPS 23.48 24.96 27.50 19.81 18.54 27.90 31.88 -18.39%
DPS 15.00 10.67 12.00 0.00 1,386.40 7.89 11.84 17.03%
NAPS 2.5096 2.5701 1.9994 2.4915 238.5625 2.5102 2.4602 1.33%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.38 2.12 2.09 1.79 1.61 2.10 2.46 -
P/RPS 7.03 6.17 6.45 6.99 387.66 4.59 5.19 22.35%
P/EPS 10.14 8.50 7.60 9.04 848.85 7.53 7.72 19.87%
EY 9.87 11.77 13.16 11.06 0.12 13.28 12.96 -16.56%
DY 6.30 5.03 5.74 0.00 8.81 3.76 4.81 19.65%
P/NAPS 0.95 0.82 1.05 0.72 0.66 0.84 1.00 -3.35%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 23/10/09 24/07/09 27/04/09 27/02/09 29/10/08 28/07/08 -
Price 2.40 2.18 2.05 1.90 1.80 1.48 2.30 -
P/RPS 7.09 6.35 6.33 7.42 433.41 3.23 4.85 28.71%
P/EPS 10.22 8.74 7.45 9.60 949.02 5.31 7.21 26.10%
EY 9.78 11.45 13.42 10.42 0.11 18.85 13.86 -20.69%
DY 6.25 4.89 5.85 0.00 7.88 5.33 5.15 13.73%
P/NAPS 0.96 0.85 1.03 0.76 0.74 0.59 0.93 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