[RVIEW] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 62.31%
YoY- 6.03%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 19,996 11,168 5,623 25,070 19,995 12,542 5,693 130.88%
PBT 8,198 2,804 1,632 23,494 15,456 9,947 4,425 50.78%
Tax -1,652 -1,027 -587 -4,070 -3,489 -2,246 -939 45.68%
NP 6,546 1,777 1,045 19,424 11,967 7,701 3,486 52.14%
-
NP to SH 6,010 1,698 961 19,424 11,967 7,701 3,486 43.73%
-
Tax Rate 20.15% 36.63% 35.97% 17.32% 22.57% 22.58% 21.22% -
Total Cost 13,450 9,391 4,578 5,646 8,028 4,841 2,207 233.27%
-
Net Worth 306,094 288,783 307,391 307,391 180,284 175,744 178,338 43.30%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 6,485 6,197 - 16,212 6,485 6,485 - -
Div Payout % 107.90% 364.96% - 83.47% 54.19% 84.21% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 306,094 288,783 307,391 307,391 180,284 175,744 178,338 43.30%
NOSH 64,850 64,850 64,850 64,850 64,850 64,850 64,850 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 32.74% 15.91% 18.58% 77.48% 59.85% 61.40% 61.23% -
ROE 1.96% 0.59% 0.31% 6.32% 6.64% 4.38% 1.95% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 30.83 18.02 8.67 38.66 30.83 19.34 8.78 130.84%
EPS 10.09 2.74 1.61 29.95 18.45 11.88 5.38 52.02%
DPS 10.00 10.00 0.00 25.00 10.00 10.00 0.00 -
NAPS 4.72 4.66 4.74 4.74 2.78 2.71 2.75 43.30%
Adjusted Per Share Value based on latest NOSH - 64,850
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 30.83 18.02 8.67 38.66 30.83 19.34 8.78 130.84%
EPS 10.09 2.74 1.61 29.95 18.45 11.88 5.38 52.02%
DPS 10.00 10.00 0.00 25.00 10.00 10.00 0.00 -
NAPS 4.72 4.66 4.74 4.74 2.78 2.71 2.75 43.30%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 4.10 4.06 3.33 3.10 3.12 3.16 3.15 -
P/RPS 13.30 22.53 38.41 8.02 10.12 16.34 35.88 -48.36%
P/EPS 44.24 148.18 224.72 10.35 16.91 26.61 58.60 -17.07%
EY 2.26 0.67 0.45 9.66 5.91 3.76 1.71 20.41%
DY 2.44 2.46 0.00 8.06 3.21 3.16 0.00 -
P/NAPS 0.87 0.87 0.70 0.65 1.12 1.17 1.15 -16.95%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 24/10/13 25/07/13 26/04/13 25/02/13 25/10/12 27/07/12 27/04/12 -
Price 4.06 4.16 3.94 3.10 3.02 3.17 3.19 -
P/RPS 13.17 23.08 45.44 8.02 9.79 16.39 36.34 -49.13%
P/EPS 43.81 151.82 265.88 10.35 16.37 26.69 59.34 -18.29%
EY 2.28 0.66 0.38 9.66 6.11 3.75 1.69 22.07%
DY 2.46 2.40 0.00 8.06 3.31 3.15 0.00 -
P/NAPS 0.86 0.89 0.83 0.65 1.09 1.17 1.16 -18.07%

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