[RVIEW] YoY 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 22,188 24,605 24,157 19,996 19,995 21,045 17,150 4.38%
PBT 7,801 9,872 10,987 8,198 15,456 18,905 12,131 -7.08%
Tax -1,862 -1,988 -2,485 -1,652 -3,489 -3,660 -3,134 -8.30%
NP 5,939 7,884 8,502 6,546 11,967 15,245 8,997 -6.68%
-
NP to SH 5,678 7,409 7,209 6,010 11,967 15,245 8,997 -7.37%
-
Tax Rate 23.87% 20.14% 22.62% 20.15% 22.57% 19.36% 25.83% -
Total Cost 16,249 16,721 15,655 13,450 8,028 5,800 8,153 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 - - 6,485 6,485 6,485 3,890 5,189 -
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 1.83% 2.40% 2.45% 1.96% 6.64% 8.55% 5.36% -
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 34.21 37.94 37.25 30.83 30.83 32.45 26.44 4.38%
EPS 8.76 11.42 11.12 10.09 18.45 23.51 13.87 -7.36%
DPS 0.00 0.00 10.00 10.00 10.00 6.00 8.00 -
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 34.21 37.93 37.24 30.83 30.83 32.45 26.44 4.38%
EPS 8.75 11.42 11.11 9.27 18.45 23.50 13.87 -7.38%
DPS 0.00 0.00 10.00 10.00 10.00 6.00 8.00 -
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 10.49 9.49 11.09 13.30 10.12 8.63 10.89 -0.62%
P/EPS 41.00 31.51 37.15 44.24 16.91 11.91 20.76 11.99%
EY 2.44 3.17 2.69 2.26 5.91 8.40 4.82 -10.71%
DY 0.00 0.00 2.42 2.44 3.21 2.14 2.78 -
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 10.35 9.22 10.66 13.17 9.79 8.84 12.10 -2.56%
P/EPS 40.43 30.64 35.71 43.81 16.37 12.21 23.07 9.79%
EY 2.47 3.26 2.80 2.28 6.11 8.19 4.33 -8.92%
DY 0.00 0.00 2.52 2.46 3.31 2.09 2.50 -
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