[RVIEW] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
24-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 253.95%
YoY- -49.78%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 16,097 8,202 29,106 19,996 11,168 5,623 25,070 -25.63%
PBT 7,725 3,941 16,735 8,198 2,804 1,632 23,494 -52.45%
Tax -1,958 -903 -3,850 -1,652 -1,027 -587 -4,070 -38.68%
NP 5,767 3,038 12,885 6,546 1,777 1,045 19,424 -55.59%
-
NP to SH 4,818 2,659 10,685 6,010 1,698 961 19,424 -60.62%
-
Tax Rate 25.35% 22.91% 23.01% 20.15% 36.63% 35.97% 17.32% -
Total Cost 10,330 5,164 16,221 13,450 9,391 4,578 5,646 49.75%
-
Net Worth 293,124 297,015 295,718 306,094 288,783 307,391 307,391 -3.12%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 6,485 - 12,970 6,485 6,197 - 16,212 -45.80%
Div Payout % 134.60% - 121.39% 107.90% 364.96% - 83.47% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 293,124 297,015 295,718 306,094 288,783 307,391 307,391 -3.12%
NOSH 64,850 64,850 64,850 64,850 64,850 64,850 64,850 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 35.83% 37.04% 44.27% 32.74% 15.91% 18.58% 77.48% -
ROE 1.64% 0.90% 3.61% 1.96% 0.59% 0.31% 6.32% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 24.82 12.65 44.88 30.83 18.02 8.67 38.66 -25.63%
EPS 7.43 4.10 16.48 10.09 2.74 1.61 29.95 -60.61%
DPS 10.00 0.00 20.00 10.00 10.00 0.00 25.00 -45.80%
NAPS 4.52 4.58 4.56 4.72 4.66 4.74 4.74 -3.12%
Adjusted Per Share Value based on latest NOSH - 64,850
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 24.82 12.65 44.87 30.83 17.22 8.67 38.65 -25.62%
EPS 7.43 4.10 16.47 9.27 2.62 1.48 29.95 -60.61%
DPS 10.00 0.00 20.00 10.00 9.55 0.00 25.00 -45.80%
NAPS 4.5193 4.5792 4.5593 4.7192 4.4523 4.7392 4.7392 -3.12%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 4.40 4.22 4.26 4.10 4.06 3.33 3.10 -
P/RPS 17.73 33.37 9.49 13.30 22.53 38.41 8.02 69.94%
P/EPS 59.22 102.92 25.86 44.24 148.18 224.72 10.35 220.92%
EY 1.69 0.97 3.87 2.26 0.67 0.45 9.66 -68.81%
DY 2.27 0.00 4.69 2.44 2.46 0.00 8.06 -57.13%
P/NAPS 0.97 0.92 0.93 0.87 0.87 0.70 0.65 30.68%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 11/08/14 25/04/14 27/02/14 24/10/13 25/07/13 26/04/13 25/02/13 -
Price 4.38 4.20 4.20 4.06 4.16 3.94 3.10 -
P/RPS 17.65 33.21 9.36 13.17 23.08 45.44 8.02 69.43%
P/EPS 58.95 102.43 25.49 43.81 151.82 265.88 10.35 219.94%
EY 1.70 0.98 3.92 2.28 0.66 0.38 9.66 -68.69%
DY 2.28 0.00 4.76 2.46 2.40 0.00 8.06 -57.00%
P/NAPS 0.97 0.92 0.92 0.86 0.89 0.83 0.65 30.68%

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