[RVIEW] YoY Annualized 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- 135.96%
YoY- -49.78%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 29,584 32,806 32,209 26,661 26,660 28,060 22,866 4.38%
PBT 10,401 13,162 14,649 10,930 20,608 25,206 16,174 -7.08%
Tax -2,482 -2,650 -3,313 -2,202 -4,652 -4,880 -4,178 -8.30%
NP 7,918 10,512 11,336 8,728 15,956 20,326 11,996 -6.68%
-
NP to SH 7,570 9,878 9,612 8,013 15,956 20,326 11,996 -7.37%
-
Tax Rate 23.86% 20.13% 22.62% 20.15% 22.57% 19.36% 25.83% -
Total Cost 21,665 22,294 20,873 17,933 10,704 7,733 10,870 12.16%
-
Net Worth 309,985 309,336 294,421 306,094 180,284 178,323 168,004 10.73%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 8,646 8,646 8,646 5,187 6,919 -
Div Payout % - - 89.96% 107.90% 54.19% 25.52% 57.68% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 309,985 309,336 294,421 306,094 180,284 178,323 168,004 10.73%
NOSH 64,850 64,850 64,850 64,850 64,850 64,844 64,866 -0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 26.77% 32.04% 35.19% 32.74% 59.85% 72.44% 52.46% -
ROE 2.44% 3.19% 3.26% 2.62% 8.85% 11.40% 7.14% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 45.62 50.59 49.67 41.11 41.11 43.27 35.25 4.38%
EPS 11.68 15.23 14.83 13.45 24.60 31.35 18.49 -7.36%
DPS 0.00 0.00 13.33 13.33 13.33 8.00 10.67 -
NAPS 4.78 4.77 4.54 4.72 2.78 2.75 2.59 10.74%
Adjusted Per Share Value based on latest NOSH - 64,850
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 45.61 50.58 49.66 41.11 41.10 43.26 35.25 4.38%
EPS 11.67 15.23 14.82 12.35 24.60 31.34 18.49 -7.37%
DPS 0.00 0.00 13.33 13.33 13.33 8.00 10.67 -
NAPS 4.7792 4.7692 4.5393 4.7192 2.7795 2.7493 2.5902 10.73%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.59 3.60 4.13 4.10 3.12 2.80 2.88 -
P/RPS 7.87 7.12 8.32 9.97 7.59 6.47 8.17 -0.62%
P/EPS 30.75 23.63 27.86 33.18 12.68 8.93 15.57 11.99%
EY 3.25 4.23 3.59 3.01 7.89 11.20 6.42 -10.71%
DY 0.00 0.00 3.23 3.25 4.27 2.86 3.70 -
P/NAPS 0.75 0.75 0.91 0.87 1.12 1.02 1.11 -6.31%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/10/16 30/11/15 28/10/14 24/10/13 25/10/12 28/10/11 29/10/10 -
Price 3.54 3.50 3.97 4.06 3.02 2.87 3.20 -
P/RPS 7.76 6.92 7.99 9.88 7.35 6.63 9.08 -2.58%
P/EPS 30.32 22.98 26.78 32.86 12.27 9.16 17.30 9.79%
EY 3.30 4.35 3.73 3.04 8.15 10.92 5.78 -8.91%
DY 0.00 0.00 3.36 3.28 4.42 2.79 3.33 -
P/NAPS 0.74 0.73 0.87 0.86 1.09 1.04 1.24 -8.23%

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