[RVIEW] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -80.21%
YoY- -72.43%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 29,106 26,661 22,336 22,492 25,070 26,660 25,084 10.39%
PBT 16,735 10,930 5,608 6,528 23,494 20,608 19,894 -10.86%
Tax -3,850 -2,202 -2,054 -2,348 -4,070 -4,652 -4,492 -9.74%
NP 12,885 8,728 3,554 4,180 19,424 15,956 15,402 -11.18%
-
NP to SH 10,685 8,013 3,396 3,844 19,424 15,956 15,402 -21.58%
-
Tax Rate 23.01% 20.15% 36.63% 35.97% 17.32% 22.57% 22.58% -
Total Cost 16,221 17,933 18,782 18,312 5,646 10,704 9,682 40.92%
-
Net Worth 295,718 306,094 288,783 307,391 307,391 180,284 175,744 41.33%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 12,970 8,646 12,394 - 16,212 8,646 12,970 0.00%
Div Payout % 121.39% 107.90% 364.96% - 83.47% 54.19% 84.21% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 295,718 306,094 288,783 307,391 307,391 180,284 175,744 41.33%
NOSH 64,850 64,850 64,850 64,850 64,850 64,850 64,850 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 44.27% 32.74% 15.91% 18.58% 77.48% 59.85% 61.40% -
ROE 3.61% 2.62% 1.18% 1.25% 6.32% 8.85% 8.76% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 44.88 41.11 36.04 34.68 38.66 41.11 38.68 10.38%
EPS 16.48 13.45 5.48 6.44 29.95 24.60 23.76 -21.59%
DPS 20.00 13.33 20.00 0.00 25.00 13.33 20.00 0.00%
NAPS 4.56 4.72 4.66 4.74 4.74 2.78 2.71 41.33%
Adjusted Per Share Value based on latest NOSH - 64,850
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 44.88 41.11 36.04 34.68 38.66 41.11 38.68 10.38%
EPS 16.48 13.45 5.48 6.44 29.95 24.60 23.76 -21.59%
DPS 20.00 13.33 20.00 0.00 25.00 13.33 20.00 0.00%
NAPS 4.56 4.72 4.66 4.74 4.74 2.78 2.71 41.33%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 4.26 4.10 4.06 3.33 3.10 3.12 3.16 -
P/RPS 9.49 9.97 11.26 9.60 8.02 7.59 8.17 10.46%
P/EPS 25.86 33.18 74.09 56.18 10.35 12.68 13.31 55.51%
EY 3.87 3.01 1.35 1.78 9.66 7.89 7.52 -35.70%
DY 4.69 3.25 4.93 0.00 8.06 4.27 6.33 -18.07%
P/NAPS 0.93 0.87 0.87 0.70 0.65 1.12 1.17 -14.15%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 24/10/13 25/07/13 26/04/13 25/02/13 25/10/12 27/07/12 -
Price 4.20 4.06 4.16 3.94 3.10 3.02 3.17 -
P/RPS 9.36 9.88 11.54 11.36 8.02 7.35 8.20 9.19%
P/EPS 25.49 32.86 75.91 66.47 10.35 12.27 13.35 53.72%
EY 3.92 3.04 1.32 1.50 9.66 8.15 7.49 -34.97%
DY 4.76 3.28 4.81 0.00 8.06 4.42 6.31 -17.08%
P/NAPS 0.92 0.86 0.89 0.83 0.65 1.09 1.17 -14.77%

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