[RVIEW] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 22.34%
YoY- 338.91%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 55,960 51,677 48,061 42,107 36,478 33,527 29,503 53.05%
PBT 31,650 24,495 23,484 17,797 13,746 11,010 8,223 144.99%
Tax -8,138 -6,442 -5,556 -5,081 -3,479 -3,636 -2,873 99.81%
NP 23,512 18,053 17,928 12,716 10,267 7,374 5,350 167.57%
-
NP to SH 22,672 18,392 18,161 13,264 10,842 7,983 6,078 139.94%
-
Tax Rate 25.71% 26.30% 23.66% 28.55% 25.31% 33.02% 34.94% -
Total Cost 32,448 33,624 30,133 29,391 26,211 26,153 24,153 21.68%
-
Net Worth 378,078 283,396 282,099 275,614 271,074 273,020 269,129 25.35%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 2,723 2,658 713 713 713 654 6 5740.15%
Div Payout % 12.01% 14.46% 3.93% 5.38% 6.58% 8.20% 0.11% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 378,078 283,396 282,099 275,614 271,074 273,020 269,129 25.35%
NOSH 64,850 64,850 64,850 64,850 64,850 64,850 64,850 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 42.02% 34.93% 37.30% 30.20% 28.15% 21.99% 18.13% -
ROE 6.00% 6.49% 6.44% 4.81% 4.00% 2.92% 2.26% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 86.29 79.69 74.11 64.93 56.25 51.70 45.49 53.05%
EPS 34.96 28.36 28.00 20.45 16.72 12.31 9.37 139.98%
DPS 4.20 4.10 1.10 1.10 1.10 1.01 0.01 5446.95%
NAPS 5.83 4.37 4.35 4.25 4.18 4.21 4.15 25.35%
Adjusted Per Share Value based on latest NOSH - 64,850
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 86.28 79.67 74.10 64.92 56.24 51.69 45.49 53.04%
EPS 34.95 28.36 28.00 20.45 16.72 12.31 9.37 139.93%
DPS 4.20 4.10 1.10 1.10 1.10 1.01 0.01 5446.95%
NAPS 5.829 4.3693 4.3493 4.2493 4.1793 4.2093 4.1493 25.35%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 3.34 3.06 3.00 0.00 3.13 2.72 2.79 -
P/RPS 3.87 3.84 4.05 0.00 5.56 5.26 6.13 -26.34%
P/EPS 9.55 10.79 10.71 0.00 18.72 22.10 29.77 -53.04%
EY 10.47 9.27 9.33 0.00 5.34 4.53 3.36 112.89%
DY 1.26 1.34 0.37 0.00 0.35 0.37 0.00 -
P/NAPS 0.57 0.70 0.69 0.00 0.75 0.65 0.67 -10.18%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 25/11/21 12/08/21 27/05/21 25/02/21 21/10/20 13/08/20 -
Price 3.52 3.15 2.97 3.01 2.98 2.66 2.80 -
P/RPS 4.08 3.95 4.01 4.64 5.30 5.15 6.15 -23.87%
P/EPS 10.07 11.11 10.61 14.72 17.82 21.61 29.88 -51.47%
EY 9.93 9.00 9.43 6.80 5.61 4.63 3.35 105.94%
DY 1.19 1.30 0.37 0.37 0.37 0.38 0.00 -
P/NAPS 0.60 0.72 0.68 0.71 0.71 0.63 0.67 -7.07%

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