[RVIEW] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
25-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -11.65%
YoY- -77.95%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 32,808 29,106 26,661 22,336 22,492 25,070 26,660 14.85%
PBT 15,764 16,735 10,930 5,608 6,528 23,494 20,608 -16.37%
Tax -3,612 -3,850 -2,202 -2,054 -2,348 -4,070 -4,652 -15.53%
NP 12,152 12,885 8,728 3,554 4,180 19,424 15,956 -16.61%
-
NP to SH 10,636 10,685 8,013 3,396 3,844 19,424 15,956 -23.71%
-
Tax Rate 22.91% 23.01% 20.15% 36.63% 35.97% 17.32% 22.57% -
Total Cost 20,656 16,221 17,933 18,782 18,312 5,646 10,704 55.06%
-
Net Worth 297,015 295,718 306,094 288,783 307,391 307,391 180,284 39.53%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 12,970 8,646 12,394 - 16,212 8,646 -
Div Payout % - 121.39% 107.90% 364.96% - 83.47% 54.19% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 297,015 295,718 306,094 288,783 307,391 307,391 180,284 39.53%
NOSH 64,850 64,850 64,850 64,850 64,850 64,850 64,850 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 37.04% 44.27% 32.74% 15.91% 18.58% 77.48% 59.85% -
ROE 3.58% 3.61% 2.62% 1.18% 1.25% 6.32% 8.85% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 50.59 44.88 41.11 36.04 34.68 38.66 41.11 14.85%
EPS 16.40 16.48 13.45 5.48 6.44 29.95 24.60 -23.70%
DPS 0.00 20.00 13.33 20.00 0.00 25.00 13.33 -
NAPS 4.58 4.56 4.72 4.66 4.74 4.74 2.78 39.53%
Adjusted Per Share Value based on latest NOSH - 64,850
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 50.58 44.87 41.11 34.44 34.68 38.65 41.10 14.85%
EPS 16.40 16.47 12.35 5.24 5.93 29.95 24.60 -23.70%
DPS 0.00 20.00 13.33 19.11 0.00 25.00 13.33 -
NAPS 4.5792 4.5593 4.7192 4.4523 4.7392 4.7392 2.7795 39.53%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 4.22 4.26 4.10 4.06 3.33 3.10 3.12 -
P/RPS 8.34 9.49 9.97 11.26 9.60 8.02 7.59 6.48%
P/EPS 25.73 25.86 33.18 74.09 56.18 10.35 12.68 60.34%
EY 3.89 3.87 3.01 1.35 1.78 9.66 7.89 -37.61%
DY 0.00 4.69 3.25 4.93 0.00 8.06 4.27 -
P/NAPS 0.92 0.93 0.87 0.87 0.70 0.65 1.12 -12.30%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 25/04/14 27/02/14 24/10/13 25/07/13 26/04/13 25/02/13 25/10/12 -
Price 4.20 4.20 4.06 4.16 3.94 3.10 3.02 -
P/RPS 8.30 9.36 9.88 11.54 11.36 8.02 7.35 8.44%
P/EPS 25.61 25.49 32.86 75.91 66.47 10.35 12.27 63.39%
EY 3.90 3.92 3.04 1.32 1.50 9.66 8.15 -38.84%
DY 0.00 4.76 3.28 4.81 0.00 8.06 4.42 -
P/NAPS 0.92 0.92 0.86 0.89 0.83 0.65 1.09 -10.69%

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