[RVIEW] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
25-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 3.6%
YoY- -21.5%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 22,336 22,492 25,070 26,660 25,084 22,772 27,683 -13.34%
PBT 5,608 6,528 23,494 20,608 19,894 17,700 22,975 -60.97%
Tax -2,054 -2,348 -4,070 -4,652 -4,492 -3,756 -4,655 -42.06%
NP 3,554 4,180 19,424 15,956 15,402 13,944 18,320 -66.52%
-
NP to SH 3,396 3,844 19,424 15,956 15,402 13,944 18,320 -67.52%
-
Tax Rate 36.63% 35.97% 17.32% 22.57% 22.58% 21.22% 20.26% -
Total Cost 18,782 18,312 5,646 10,704 9,682 8,828 9,363 59.12%
-
Net Worth 288,783 307,391 307,391 180,284 175,744 178,338 173,773 40.34%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 12,394 - 16,212 8,646 12,970 - 12,968 -2.97%
Div Payout % 364.96% - 83.47% 54.19% 84.21% - 70.79% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 288,783 307,391 307,391 180,284 175,744 178,338 173,773 40.34%
NOSH 64,850 64,850 64,850 64,850 64,850 64,850 64,840 0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 15.91% 18.58% 77.48% 59.85% 61.40% 61.23% 66.18% -
ROE 1.18% 1.25% 6.32% 8.85% 8.76% 7.82% 10.54% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 36.04 34.68 38.66 41.11 38.68 35.11 42.69 -10.68%
EPS 5.48 6.44 29.95 24.60 23.76 21.52 28.25 -66.52%
DPS 20.00 0.00 25.00 13.33 20.00 0.00 20.00 0.00%
NAPS 4.66 4.74 4.74 2.78 2.71 2.75 2.68 44.64%
Adjusted Per Share Value based on latest NOSH - 64,850
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 36.04 34.68 38.66 41.11 38.68 35.11 42.69 -10.68%
EPS 5.48 6.44 29.95 24.60 23.76 21.52 28.25 -66.52%
DPS 20.00 0.00 25.00 13.33 20.00 0.00 20.00 0.00%
NAPS 4.66 4.74 4.74 2.78 2.71 2.75 2.6796 44.66%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 4.06 3.33 3.10 3.12 3.16 3.15 3.00 -
P/RPS 11.26 9.60 8.02 7.59 8.17 8.97 7.03 36.93%
P/EPS 74.09 56.18 10.35 12.68 13.31 14.65 10.62 265.54%
EY 1.35 1.78 9.66 7.89 7.52 6.83 9.42 -72.64%
DY 4.93 0.00 8.06 4.27 6.33 0.00 6.67 -18.26%
P/NAPS 0.87 0.70 0.65 1.12 1.17 1.15 1.12 -15.51%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 25/07/13 26/04/13 25/02/13 25/10/12 27/07/12 27/04/12 24/02/12 -
Price 4.16 3.94 3.10 3.02 3.17 3.19 3.06 -
P/RPS 11.54 11.36 8.02 7.35 8.20 9.08 7.17 37.37%
P/EPS 75.91 66.47 10.35 12.27 13.35 14.84 10.83 266.68%
EY 1.32 1.50 9.66 8.15 7.49 6.74 9.23 -72.68%
DY 4.81 0.00 8.06 4.42 6.31 0.00 6.54 -18.53%
P/NAPS 0.89 0.83 0.65 1.09 1.17 1.16 1.14 -15.22%

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