[RVIEW] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 21.73%
YoY- 6.03%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 26,661 22,336 22,492 25,070 26,660 25,084 22,772 11.07%
PBT 10,930 5,608 6,528 23,494 20,608 19,894 17,700 -27.46%
Tax -2,202 -2,054 -2,348 -4,070 -4,652 -4,492 -3,756 -29.92%
NP 8,728 3,554 4,180 19,424 15,956 15,402 13,944 -26.80%
-
NP to SH 8,013 3,396 3,844 19,424 15,956 15,402 13,944 -30.85%
-
Tax Rate 20.15% 36.63% 35.97% 17.32% 22.57% 22.58% 21.22% -
Total Cost 17,933 18,782 18,312 5,646 10,704 9,682 8,828 60.32%
-
Net Worth 306,094 288,783 307,391 307,391 180,284 175,744 178,338 43.30%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 8,646 12,394 - 16,212 8,646 12,970 - -
Div Payout % 107.90% 364.96% - 83.47% 54.19% 84.21% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 306,094 288,783 307,391 307,391 180,284 175,744 178,338 43.30%
NOSH 64,850 64,850 64,850 64,850 64,850 64,850 64,850 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 32.74% 15.91% 18.58% 77.48% 59.85% 61.40% 61.23% -
ROE 2.62% 1.18% 1.25% 6.32% 8.85% 8.76% 7.82% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 41.11 36.04 34.68 38.66 41.11 38.68 35.11 11.08%
EPS 13.45 5.48 6.44 29.95 24.60 23.76 21.52 -26.87%
DPS 13.33 20.00 0.00 25.00 13.33 20.00 0.00 -
NAPS 4.72 4.66 4.74 4.74 2.78 2.71 2.75 43.30%
Adjusted Per Share Value based on latest NOSH - 64,850
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 41.11 34.44 34.68 38.65 41.10 38.67 35.11 11.08%
EPS 12.35 5.24 5.93 29.95 24.60 23.75 21.50 -30.87%
DPS 13.33 19.11 0.00 25.00 13.33 20.00 0.00 -
NAPS 4.7192 4.4523 4.7392 4.7392 2.7795 2.7096 2.7495 43.30%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 4.10 4.06 3.33 3.10 3.12 3.16 3.15 -
P/RPS 9.97 11.26 9.60 8.02 7.59 8.17 8.97 7.29%
P/EPS 33.18 74.09 56.18 10.35 12.68 13.31 14.65 72.37%
EY 3.01 1.35 1.78 9.66 7.89 7.52 6.83 -42.05%
DY 3.25 4.93 0.00 8.06 4.27 6.33 0.00 -
P/NAPS 0.87 0.87 0.70 0.65 1.12 1.17 1.15 -16.95%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 24/10/13 25/07/13 26/04/13 25/02/13 25/10/12 27/07/12 27/04/12 -
Price 4.06 4.16 3.94 3.10 3.02 3.17 3.19 -
P/RPS 9.88 11.54 11.36 8.02 7.35 8.20 9.08 5.78%
P/EPS 32.86 75.91 66.47 10.35 12.27 13.35 14.84 69.80%
EY 3.04 1.32 1.50 9.66 8.15 7.49 6.74 -41.15%
DY 3.28 4.81 0.00 8.06 4.42 6.31 0.00 -
P/NAPS 0.86 0.89 0.83 0.65 1.09 1.17 1.16 -18.07%

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