[RVIEW] YoY TTM Result on 31-Dec-2019 [#4]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 143.15%
YoY- -57.34%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 54,923 55,960 36,478 25,698 28,661 43,265 31,311 9.81%
PBT 21,459 31,650 13,746 2,949 6,534 20,303 14,191 7.13%
Tax -7,067 -8,138 -3,479 -1,703 -1,819 -4,047 -3,566 12.06%
NP 14,392 23,512 10,267 1,246 4,715 16,256 10,625 5.18%
-
NP to SH 14,079 22,672 10,842 2,113 4,953 16,031 11,169 3.93%
-
Tax Rate 32.93% 25.71% 25.31% 57.75% 27.84% 19.93% 25.13% -
Total Cost 40,531 32,448 26,211 24,452 23,946 27,009 20,686 11.85%
-
Net Worth 367,053 378,078 271,074 265,886 266,535 267,183 258,753 5.99%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 13,099 2,723 713 19 12 11,673 3,891 22.41%
Div Payout % 93.04% 12.01% 6.58% 0.92% 0.26% 72.82% 34.84% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 367,053 378,078 271,074 265,886 266,535 267,183 258,753 5.99%
NOSH 64,850 64,850 64,850 64,850 64,850 64,850 64,850 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 26.20% 42.02% 28.15% 4.85% 16.45% 37.57% 33.93% -
ROE 3.84% 6.00% 4.00% 0.79% 1.86% 6.00% 4.32% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 84.69 86.29 56.25 39.63 44.20 66.72 48.28 9.81%
EPS 21.71 34.96 16.72 3.26 7.64 24.72 17.22 3.93%
DPS 20.20 4.20 1.10 0.03 0.02 18.00 6.00 22.41%
NAPS 5.66 5.83 4.18 4.10 4.11 4.12 3.99 5.99%
Adjusted Per Share Value based on latest NOSH - 64,850
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 84.68 86.28 56.24 39.62 44.19 66.70 48.27 9.81%
EPS 21.71 34.95 16.72 3.26 7.64 24.72 17.22 3.93%
DPS 20.20 4.20 1.10 0.03 0.02 18.00 6.00 22.41%
NAPS 5.6591 5.829 4.1793 4.0993 4.1093 4.1193 3.9893 5.99%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 3.80 3.34 3.13 2.95 3.10 3.85 3.71 -
P/RPS 4.49 3.87 5.56 7.44 7.01 5.77 7.68 -8.55%
P/EPS 17.50 9.55 18.72 90.54 40.59 15.57 21.54 -3.40%
EY 5.71 10.47 5.34 1.10 2.46 6.42 4.64 3.51%
DY 5.32 1.26 0.35 0.01 0.01 4.68 1.62 21.90%
P/NAPS 0.67 0.57 0.75 0.72 0.75 0.93 0.93 -5.31%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 25/02/22 25/02/21 25/02/20 21/02/19 28/02/18 24/02/17 -
Price 3.40 3.52 2.98 2.90 3.05 3.70 3.98 -
P/RPS 4.01 4.08 5.30 7.32 6.90 5.55 8.24 -11.30%
P/EPS 15.66 10.07 17.82 89.00 39.93 14.97 23.11 -6.27%
EY 6.39 9.93 5.61 1.12 2.50 6.68 4.33 6.69%
DY 5.94 1.19 0.37 0.01 0.01 4.86 1.51 25.62%
P/NAPS 0.60 0.60 0.71 0.71 0.74 0.90 1.00 -8.15%

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