[RVIEW] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -87.11%
YoY- -72.43%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 9,110 8,828 5,545 5,623 5,075 7,453 6,849 20.88%
PBT 8,537 5,394 1,174 1,632 8,038 5,509 5,522 33.59%
Tax -2,198 -625 -440 -587 -581 -1,243 -1,307 41.28%
NP 6,339 4,769 734 1,045 7,457 4,266 4,215 31.16%
-
NP to SH 4,675 4,312 739 961 7,457 4,266 4,215 7.12%
-
Tax Rate 25.75% 11.59% 37.48% 35.97% 7.23% 22.56% 23.67% -
Total Cost 2,771 4,059 4,811 4,578 -2,382 3,187 2,634 3.42%
-
Net Worth 295,718 306,094 302,203 307,391 307,391 180,284 175,744 41.33%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 6,485 6,485 - 9,727 - 6,485 -
Div Payout % - 150.40% 877.54% - 130.45% - 153.86% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 295,718 306,094 302,203 307,391 307,391 180,284 175,744 41.33%
NOSH 64,850 64,850 64,850 64,850 64,850 64,850 64,850 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 69.58% 54.02% 13.24% 18.58% 146.94% 57.24% 61.54% -
ROE 1.58% 1.41% 0.24% 0.31% 2.43% 2.37% 2.40% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 14.05 13.61 8.55 8.67 7.83 11.49 10.56 20.90%
EPS 7.21 7.35 1.14 1.61 11.50 6.58 6.50 7.13%
DPS 0.00 10.00 10.00 0.00 15.00 0.00 10.00 -
NAPS 4.56 4.72 4.66 4.74 4.74 2.78 2.71 41.33%
Adjusted Per Share Value based on latest NOSH - 64,850
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 14.05 13.61 8.55 8.67 7.82 11.49 10.56 20.90%
EPS 7.21 6.65 1.14 1.48 11.50 6.58 6.50 7.13%
DPS 0.00 10.00 10.00 0.00 15.00 0.00 10.00 -
NAPS 4.5593 4.7192 4.6592 4.7392 4.7392 2.7795 2.7096 41.33%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 4.26 4.10 4.06 3.33 3.10 3.12 3.16 -
P/RPS 30.33 30.12 47.48 38.41 39.61 27.15 29.92 0.90%
P/EPS 59.09 61.66 356.28 224.72 26.96 47.43 48.62 13.84%
EY 1.69 1.62 0.28 0.45 3.71 2.11 2.06 -12.33%
DY 0.00 2.44 2.46 0.00 4.84 0.00 3.16 -
P/NAPS 0.93 0.87 0.87 0.70 0.65 1.12 1.17 -14.15%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 24/10/13 25/07/13 26/04/13 25/02/13 25/10/12 27/07/12 -
Price 4.20 4.06 4.16 3.94 3.10 3.02 3.17 -
P/RPS 29.90 29.82 48.65 45.44 39.61 26.28 30.02 -0.26%
P/EPS 58.26 61.06 365.06 265.88 26.96 45.91 48.77 12.54%
EY 1.72 1.64 0.27 0.38 3.71 2.18 2.05 -11.01%
DY 0.00 2.46 2.40 0.00 4.84 0.00 3.15 -
P/NAPS 0.92 0.86 0.89 0.83 0.65 1.09 1.17 -14.77%

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