[RVIEW] YoY Annualized Quarter 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- 38.82%
YoY- -13.74%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 25,084 28,388 19,980 20,994 30,744 13,750 8,988 18.63%
PBT 19,894 26,530 10,772 21,610 26,964 15,108 4,670 27.29%
Tax -4,492 -5,028 -3,484 -3,774 -6,288 -1,850 -2,102 13.47%
NP 15,402 21,502 7,288 17,836 20,676 13,258 2,568 34.75%
-
NP to SH 15,402 21,502 7,288 17,836 20,676 13,258 2,568 34.75%
-
Tax Rate 22.58% 18.95% 32.34% 17.46% 23.32% 12.25% 45.01% -
Total Cost 9,682 6,886 12,692 3,158 10,068 492 6,420 7.08%
-
Net Worth 175,744 173,779 162,748 129,661 159,545 118,699 113,484 7.55%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 12,970 7,781 7,780 7,779 7,678 - - -
Div Payout % 84.21% 36.19% 106.76% 43.62% 37.14% - - -
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 175,744 173,779 162,748 129,661 159,545 118,699 113,484 7.55%
NOSH 64,850 64,843 64,839 64,830 64,855 64,863 64,848 0.00%
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 61.40% 75.74% 36.48% 84.96% 67.25% 96.42% 28.57% -
ROE 8.76% 12.37% 4.48% 13.76% 12.96% 11.17% 2.26% -
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 38.68 43.78 30.81 32.38 47.40 21.20 13.86 18.63%
EPS 23.76 33.16 11.24 27.50 31.88 20.44 3.96 34.76%
DPS 20.00 12.00 12.00 12.00 11.84 0.00 0.00 -
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 38.67 43.77 30.80 32.37 47.40 21.20 13.86 18.63%
EPS 23.75 33.15 11.24 27.50 31.88 20.44 3.96 34.75%
DPS 20.00 12.00 12.00 11.99 11.84 0.00 0.00 -
NAPS 2.7096 2.6793 2.5092 1.9991 2.4598 1.8301 1.7497 7.55%
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 8.17 6.85 8.31 6.45 5.19 9.20 11.69 -5.79%
P/EPS 13.31 9.05 22.78 7.60 7.72 9.54 40.91 -17.05%
EY 7.52 11.05 4.39 13.16 12.96 10.48 2.44 20.61%
DY 6.33 4.00 4.69 5.74 4.81 0.00 0.00 -
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 8.20 6.76 8.60 6.33 4.85 8.87 12.70 -7.02%
P/EPS 13.35 8.93 23.58 7.45 7.21 9.20 44.44 -18.14%
EY 7.49 11.20 4.24 13.42 13.86 10.87 2.25 22.17%
DY 6.31 4.05 4.53 5.85 5.15 0.00 0.00 -
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