[RVIEW] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
25-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -0.46%
YoY- 176.69%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 30,088 32,209 32,194 32,808 29,106 26,661 22,336 21.90%
PBT 12,460 14,649 15,450 15,764 16,735 10,930 5,608 70.02%
Tax -3,028 -3,313 -3,916 -3,612 -3,850 -2,202 -2,054 29.43%
NP 9,432 11,336 11,534 12,152 12,885 8,728 3,554 91.34%
-
NP to SH 7,835 9,612 9,636 10,636 10,685 8,013 3,396 74.33%
-
Tax Rate 24.30% 22.62% 25.35% 22.91% 23.01% 20.15% 36.63% -
Total Cost 20,656 20,873 20,660 20,656 16,221 17,933 18,782 6.52%
-
Net Worth 295,718 294,421 293,124 297,015 295,718 306,094 288,783 1.59%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 8,646 12,970 - 12,970 8,646 12,394 -
Div Payout % - 89.96% 134.60% - 121.39% 107.90% 364.96% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 295,718 294,421 293,124 297,015 295,718 306,094 288,783 1.59%
NOSH 64,850 64,850 64,850 64,850 64,850 64,850 64,850 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 31.35% 35.19% 35.83% 37.04% 44.27% 32.74% 15.91% -
ROE 2.65% 3.26% 3.29% 3.58% 3.61% 2.62% 1.18% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 46.40 49.67 49.64 50.59 44.88 41.11 36.04 18.29%
EPS 12.08 14.83 14.86 16.40 16.48 13.45 5.48 69.13%
DPS 0.00 13.33 20.00 0.00 20.00 13.33 20.00 -
NAPS 4.56 4.54 4.52 4.58 4.56 4.72 4.66 -1.43%
Adjusted Per Share Value based on latest NOSH - 64,850
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 46.40 49.67 49.64 50.59 44.88 41.11 36.04 18.29%
EPS 12.08 14.83 14.86 16.40 16.48 13.45 5.48 69.13%
DPS 0.00 13.33 20.00 0.00 20.00 13.33 20.00 -
NAPS 4.56 4.54 4.52 4.58 4.56 4.72 4.66 -1.43%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.80 4.13 4.40 4.22 4.26 4.10 4.06 -
P/RPS 8.19 8.32 8.86 8.34 9.49 9.97 11.26 -19.07%
P/EPS 31.45 27.86 29.61 25.73 25.86 33.18 74.09 -43.43%
EY 3.18 3.59 3.38 3.89 3.87 3.01 1.35 76.76%
DY 0.00 3.23 4.55 0.00 4.69 3.25 4.93 -
P/NAPS 0.83 0.91 0.97 0.92 0.93 0.87 0.87 -3.08%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 28/10/14 11/08/14 25/04/14 27/02/14 24/10/13 25/07/13 -
Price 4.01 3.97 4.38 4.20 4.20 4.06 4.16 -
P/RPS 8.64 7.99 8.82 8.30 9.36 9.88 11.54 -17.50%
P/EPS 33.19 26.78 29.48 25.61 25.49 32.86 75.91 -42.30%
EY 3.01 3.73 3.39 3.90 3.92 3.04 1.32 72.98%
DY 0.00 3.36 4.57 0.00 4.76 3.28 4.81 -
P/NAPS 0.88 0.87 0.97 0.92 0.92 0.86 0.89 -0.74%

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