[RVIEW] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
28-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 44.61%
YoY- 183.72%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 43,265 42,148 38,999 35,959 31,311 28,730 29,678 28.48%
PBT 20,303 22,294 20,544 20,625 14,191 6,879 6,235 119.22%
Tax -4,047 -4,431 -4,370 -4,823 -3,566 -2,502 -2,166 51.52%
NP 16,256 17,863 16,174 15,802 10,625 4,377 4,069 151.14%
-
NP to SH 16,031 17,401 15,769 16,152 11,169 4,538 4,103 147.45%
-
Tax Rate 19.93% 19.88% 21.27% 23.38% 25.13% 36.37% 34.74% -
Total Cost 27,009 24,285 22,825 20,157 20,686 24,353 25,609 3.60%
-
Net Worth 267,183 322,955 318,415 259,401 258,753 309,985 306,094 -8.64%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 11,673 3,888 3,888 3,891 3,891 38 38 4405.41%
Div Payout % 72.82% 22.35% 24.66% 24.09% 34.84% 0.86% 0.95% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 267,183 322,955 318,415 259,401 258,753 309,985 306,094 -8.64%
NOSH 64,850 64,850 64,850 64,850 64,850 64,850 64,850 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 37.57% 42.38% 41.47% 43.94% 33.93% 15.23% 13.71% -
ROE 6.00% 5.39% 4.95% 6.23% 4.32% 1.46% 1.34% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 66.72 64.99 60.14 55.45 48.28 44.30 45.76 28.49%
EPS 24.72 26.83 24.32 24.91 17.22 7.00 6.33 147.37%
DPS 18.00 6.00 6.00 6.00 6.00 0.06 0.06 4335.08%
NAPS 4.12 4.98 4.91 4.00 3.99 4.78 4.72 -8.64%
Adjusted Per Share Value based on latest NOSH - 64,850
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 66.70 64.98 60.13 55.44 48.27 44.29 45.76 28.46%
EPS 24.72 26.83 24.31 24.90 17.22 7.00 6.33 147.37%
DPS 18.00 6.00 6.00 6.00 6.00 0.06 0.06 4335.08%
NAPS 4.1193 4.9792 4.9092 3.9993 3.9893 4.7792 4.7192 -8.64%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.85 3.66 3.81 3.90 3.71 3.59 3.70 -
P/RPS 5.77 5.63 6.34 7.03 7.68 8.10 8.09 -20.12%
P/EPS 15.57 13.64 15.67 15.66 21.54 51.30 58.48 -58.51%
EY 6.42 7.33 6.38 6.39 4.64 1.95 1.71 140.97%
DY 4.68 1.64 1.57 1.54 1.62 0.02 0.02 3659.77%
P/NAPS 0.93 0.73 0.78 0.98 0.93 0.75 0.78 12.40%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/10/17 14/08/17 28/04/17 24/02/17 24/10/16 15/08/16 -
Price 3.70 3.62 3.70 3.95 3.98 3.54 3.80 -
P/RPS 5.55 5.57 6.15 7.12 8.24 7.99 8.30 -23.47%
P/EPS 14.97 13.49 15.22 15.86 23.11 50.59 60.06 -60.29%
EY 6.68 7.41 6.57 6.31 4.33 1.98 1.66 152.35%
DY 4.86 1.66 1.62 1.52 1.51 0.02 0.02 3755.30%
P/NAPS 0.90 0.73 0.75 0.99 1.00 0.74 0.81 7.25%

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