[RVIEW] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
29-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 64.6%
YoY- -25.88%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 26,661 26,660 28,060 22,866 22,266 29,673 18,017 6.74%
PBT 10,930 20,608 25,206 16,174 20,189 23,896 19,318 -9.04%
Tax -2,202 -4,652 -4,880 -4,178 -4,005 -5,805 -2,776 -3.78%
NP 8,728 15,956 20,326 11,996 16,184 18,090 16,542 -10.09%
-
NP to SH 8,013 15,956 20,326 11,996 16,184 18,090 16,542 -11.36%
-
Tax Rate 20.15% 22.57% 19.36% 25.83% 19.84% 24.29% 14.37% -
Total Cost 17,933 10,704 7,733 10,870 6,082 11,582 1,474 51.59%
-
Net Worth 306,094 180,284 178,323 168,004 166,673 162,790 121,281 16.66%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 8,646 8,646 5,187 6,919 6,917 5,119 3,735 15.00%
Div Payout % 107.90% 54.19% 25.52% 57.68% 42.74% 28.30% 22.58% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 306,094 180,284 178,323 168,004 166,673 162,790 121,281 16.66%
NOSH 64,850 64,850 64,844 64,866 64,853 64,856 64,856 -0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 32.74% 59.85% 72.44% 52.46% 72.68% 60.97% 91.82% -
ROE 2.62% 8.85% 11.40% 7.14% 9.71% 11.11% 13.64% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 41.11 41.11 43.27 35.25 34.33 45.75 27.78 6.74%
EPS 13.45 24.60 31.35 18.49 24.96 27.89 25.51 -10.11%
DPS 13.33 13.33 8.00 10.67 10.67 7.89 5.76 14.99%
NAPS 4.72 2.78 2.75 2.59 2.57 2.51 1.87 16.66%
Adjusted Per Share Value based on latest NOSH - 64,884
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 41.11 41.11 43.27 35.26 34.34 45.76 27.78 6.74%
EPS 13.45 24.60 31.34 18.50 24.96 27.90 25.51 -10.11%
DPS 13.33 13.33 8.00 10.67 10.67 7.89 5.76 14.99%
NAPS 4.72 2.78 2.7498 2.5906 2.5701 2.5102 1.8702 16.66%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 4.10 3.12 2.80 2.88 2.12 2.10 1.85 -
P/RPS 9.97 7.59 6.47 8.17 6.17 4.59 6.66 6.94%
P/EPS 33.18 12.68 8.93 15.57 8.50 7.53 7.25 28.82%
EY 3.01 7.89 11.20 6.42 11.77 13.28 13.79 -22.38%
DY 3.25 4.27 2.86 3.70 5.03 3.76 3.11 0.73%
P/NAPS 0.87 1.12 1.02 1.11 0.82 0.84 0.99 -2.12%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 24/10/13 25/10/12 28/10/11 29/10/10 23/10/09 29/10/08 23/11/07 -
Price 4.06 3.02 2.87 3.20 2.18 1.48 2.00 -
P/RPS 9.88 7.35 6.63 9.08 6.35 3.23 7.20 5.41%
P/EPS 32.86 12.27 9.16 17.30 8.74 5.31 7.84 26.94%
EY 3.04 8.15 10.92 5.78 11.45 18.85 12.75 -21.23%
DY 3.28 4.42 2.79 3.33 4.89 5.33 2.88 2.18%
P/NAPS 0.86 1.09 1.04 1.24 0.85 0.59 1.07 -3.57%

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