[RVIEW] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
22-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -62.41%
YoY- 430.83%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 27,683 21,045 14,194 6,939 23,908 17,150 9,990 96.92%
PBT 22,975 18,905 13,265 6,586 17,881 12,131 5,386 162.32%
Tax -4,655 -3,660 -2,514 -1,352 -3,958 -3,134 -1,742 92.22%
NP 18,320 15,245 10,751 5,234 13,923 8,997 3,644 192.60%
-
NP to SH 18,320 15,245 10,751 5,234 13,923 8,997 3,644 192.60%
-
Tax Rate 20.26% 19.36% 18.95% 20.53% 22.14% 25.83% 32.34% -
Total Cost 9,363 5,800 3,443 1,705 9,985 8,153 6,346 29.50%
-
Net Worth 173,773 178,323 173,779 172,520 167,309 168,004 162,748 4.45%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 12,968 3,890 3,890 - 9,727 5,189 3,890 122.67%
Div Payout % 70.79% 25.52% 36.19% - 69.86% 57.68% 106.76% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 173,773 178,323 173,779 172,520 167,309 168,004 162,748 4.45%
NOSH 64,840 64,844 64,843 64,857 64,848 64,866 64,839 0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 66.18% 72.44% 75.74% 75.43% 58.24% 52.46% 36.48% -
ROE 10.54% 8.55% 6.19% 3.03% 8.32% 5.36% 2.24% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 42.69 32.45 21.89 10.70 36.87 26.44 15.41 96.88%
EPS 28.25 23.51 16.58 8.07 21.47 13.87 5.62 192.57%
DPS 20.00 6.00 6.00 0.00 15.00 8.00 6.00 122.65%
NAPS 2.68 2.75 2.68 2.66 2.58 2.59 2.51 4.45%
Adjusted Per Share Value based on latest NOSH - 64,857
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 42.69 32.45 21.89 10.70 36.87 26.45 15.40 96.96%
EPS 28.25 23.51 16.58 8.07 21.47 13.87 5.62 192.57%
DPS 20.00 6.00 6.00 0.00 15.00 8.00 6.00 122.65%
NAPS 2.6796 2.7498 2.6797 2.6603 2.5799 2.5906 2.5096 4.45%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.00 2.80 3.00 3.00 3.12 2.88 2.56 -
P/RPS 7.03 8.63 13.71 28.04 8.46 10.89 16.62 -43.56%
P/EPS 10.62 11.91 18.09 37.17 14.53 20.76 45.55 -62.01%
EY 9.42 8.40 5.53 2.69 6.88 4.82 2.20 162.98%
DY 6.67 2.14 2.00 0.00 4.81 2.78 2.34 100.65%
P/NAPS 1.12 1.02 1.12 1.13 1.21 1.11 1.02 6.41%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 28/10/11 29/07/11 22/04/11 25/02/11 29/10/10 30/07/10 -
Price 3.06 2.87 2.96 2.88 3.02 3.20 2.65 -
P/RPS 7.17 8.84 13.52 26.92 8.19 12.10 17.20 -44.10%
P/EPS 10.83 12.21 17.85 35.69 14.07 23.07 47.15 -62.39%
EY 9.23 8.19 5.60 2.80 7.11 4.33 2.12 165.91%
DY 6.54 2.09 2.03 0.00 4.97 2.50 2.26 102.67%
P/NAPS 1.14 1.04 1.10 1.08 1.17 1.24 1.06 4.95%

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