[RVIEW] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 43.4%
YoY- 26.92%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 25,070 27,683 23,908 21,942 26,283 20,936 11,975 13.09%
PBT 23,494 22,975 17,881 18,592 16,286 19,482 9,469 16.33%
Tax -4,070 -4,655 -3,958 -3,367 -4,290 -3,987 -2,831 6.23%
NP 19,424 18,320 13,923 15,225 11,996 15,495 6,638 19.57%
-
NP to SH 19,424 18,320 13,923 15,225 11,996 15,495 6,638 19.57%
-
Tax Rate 17.32% 20.26% 22.14% 18.11% 26.34% 20.47% 29.90% -
Total Cost 5,646 9,363 9,985 6,717 14,287 5,441 5,337 0.94%
-
Net Worth 307,391 173,720 167,224 129,638 18,252,001 129,741 112,042 18.30%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 16,212 10,371 9,723 9,725 683,003 8,484 2,331 38.11%
Div Payout % 83.47% 56.62% 69.84% 63.88% 5,693.59% 54.75% 35.12% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 307,391 173,720 167,224 129,638 18,252,001 129,741 112,042 18.30%
NOSH 64,850 64,850 64,815 64,819 7,605,000 64,870 64,764 0.02%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 77.48% 66.18% 58.24% 69.39% 45.64% 74.01% 55.43% -
ROE 6.32% 10.55% 8.33% 11.74% 0.07% 11.94% 5.92% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 38.66 42.71 36.89 33.85 0.35 32.27 18.49 13.06%
EPS 29.95 28.26 21.48 23.49 0.16 23.89 10.25 19.54%
DPS 25.00 16.00 15.00 15.00 8.98 13.08 3.60 38.08%
NAPS 4.74 2.68 2.58 2.00 2.40 2.00 1.73 18.27%
Adjusted Per Share Value based on latest NOSH - 64,819
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 38.65 42.68 36.86 33.83 40.52 32.28 18.46 13.09%
EPS 29.95 28.24 21.47 23.47 18.49 23.89 10.23 19.58%
DPS 25.00 15.99 14.99 14.99 1,053.02 13.08 3.59 38.14%
NAPS 4.7392 2.6783 2.5782 1.9987 281.4013 2.0003 1.7274 18.30%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.10 3.00 3.12 2.38 1.61 2.29 1.88 -
P/RPS 8.02 7.02 8.46 7.03 465.85 7.10 10.17 -3.87%
P/EPS 10.35 10.61 14.52 10.13 1,020.68 9.59 18.34 -9.08%
EY 9.66 9.42 6.88 9.87 0.10 10.43 5.45 9.99%
DY 8.06 5.33 4.81 6.30 5.58 5.71 1.91 27.09%
P/NAPS 0.65 1.12 1.21 1.19 0.67 1.15 1.09 -8.24%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 24/02/12 25/02/11 23/02/10 27/02/09 26/02/08 26/02/07 -
Price 3.10 3.06 3.02 2.40 1.80 2.50 1.98 -
P/RPS 8.02 7.17 8.19 7.09 520.83 7.75 10.71 -4.70%
P/EPS 10.35 10.83 14.06 10.22 1,141.13 10.47 19.32 -9.87%
EY 9.66 9.24 7.11 9.79 0.09 9.55 5.18 10.93%
DY 8.06 5.23 4.97 6.25 4.99 5.23 1.82 28.11%
P/NAPS 0.65 1.14 1.17 1.20 0.75 1.25 1.14 -8.93%

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