[RVIEW] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
28-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -13.92%
YoY- -11.77%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 29,791 28,369 30,088 33,267 34,035 31,685 29,106 1.56%
PBT 11,390 10,610 12,460 19,524 21,656 19,046 16,737 -22.68%
Tax -2,606 -2,650 -3,028 -4,683 -4,781 -4,166 -3,850 -22.96%
NP 8,784 7,960 9,432 14,841 16,875 14,880 12,887 -22.60%
-
NP to SH 7,912 6,651 7,835 11,884 13,805 12,385 10,687 -18.20%
-
Tax Rate 22.88% 24.98% 24.30% 23.99% 22.08% 21.87% 23.00% -
Total Cost 21,007 20,409 20,656 18,426 17,160 16,805 16,219 18.87%
-
Net Worth 304,797 300,257 295,718 294,421 293,124 297,015 295,718 2.04%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - 12,970 6,485 6,485 -
Div Payout % - - - - 93.95% 52.36% 60.68% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 304,797 300,257 295,718 294,421 293,124 297,015 295,718 2.04%
NOSH 64,850 64,850 64,850 64,850 64,850 64,850 64,850 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 29.49% 28.06% 31.35% 44.61% 49.58% 46.96% 44.28% -
ROE 2.60% 2.22% 2.65% 4.04% 4.71% 4.17% 3.61% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 45.94 43.75 46.40 51.30 52.48 48.86 44.88 1.57%
EPS 12.20 10.26 12.08 18.33 21.29 19.10 16.48 -18.21%
DPS 0.00 0.00 0.00 0.00 20.00 10.00 10.00 -
NAPS 4.70 4.63 4.56 4.54 4.52 4.58 4.56 2.04%
Adjusted Per Share Value based on latest NOSH - 64,850
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 45.94 43.75 46.40 51.30 52.48 48.86 44.88 1.57%
EPS 12.20 10.26 12.08 18.33 21.29 19.10 16.48 -18.21%
DPS 0.00 0.00 0.00 0.00 20.00 10.00 10.00 -
NAPS 4.70 4.63 4.56 4.54 4.52 4.58 4.56 2.04%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.82 4.00 3.80 4.13 4.40 4.22 4.26 -
P/RPS 8.32 9.14 8.19 8.05 8.38 8.64 9.49 -8.42%
P/EPS 31.31 39.00 31.45 22.54 20.67 22.10 25.85 13.66%
EY 3.19 2.56 3.18 4.44 4.84 4.53 3.87 -12.11%
DY 0.00 0.00 0.00 0.00 4.55 2.37 2.35 -
P/NAPS 0.81 0.86 0.83 0.91 0.97 0.92 0.93 -8.82%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 31/07/15 28/04/15 26/02/15 28/10/14 11/08/14 25/04/14 27/02/14 -
Price 3.85 4.01 4.01 3.97 4.38 4.20 4.20 -
P/RPS 8.38 9.17 8.64 7.74 8.35 8.60 9.36 -7.12%
P/EPS 31.56 39.10 33.19 21.66 20.58 21.99 25.49 15.34%
EY 3.17 2.56 3.01 4.62 4.86 4.55 3.92 -13.23%
DY 0.00 0.00 0.00 0.00 4.57 2.38 2.38 -
P/NAPS 0.82 0.87 0.88 0.87 0.97 0.92 0.92 -7.40%

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