[RVIEW] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
27-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 10.46%
YoY- -28.37%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 31,600 32,194 22,336 25,084 28,388 19,980 20,994 7.04%
PBT 13,310 15,450 5,608 19,894 26,530 10,772 21,610 -7.75%
Tax -3,072 -3,916 -2,054 -4,492 -5,028 -3,484 -3,774 -3.37%
NP 10,238 11,534 3,554 15,402 21,502 7,288 17,836 -8.83%
-
NP to SH 9,790 9,636 3,396 15,402 21,502 7,288 17,836 -9.50%
-
Tax Rate 23.08% 25.35% 36.63% 22.58% 18.95% 32.34% 17.46% -
Total Cost 21,362 20,660 18,782 9,682 6,886 12,692 3,158 37.50%
-
Net Worth 304,797 293,124 288,783 175,744 173,779 162,748 129,661 15.30%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 12,970 12,394 12,970 7,781 7,780 7,779 -
Div Payout % - 134.60% 364.96% 84.21% 36.19% 106.76% 43.62% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 304,797 293,124 288,783 175,744 173,779 162,748 129,661 15.30%
NOSH 64,850 64,850 64,850 64,850 64,843 64,839 64,830 0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 32.40% 35.83% 15.91% 61.40% 75.74% 36.48% 84.96% -
ROE 3.21% 3.29% 1.18% 8.76% 12.37% 4.48% 13.76% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 48.73 49.64 36.04 38.68 43.78 30.81 32.38 7.04%
EPS 15.10 14.86 5.48 23.76 33.16 11.24 27.50 -9.50%
DPS 0.00 20.00 20.00 20.00 12.00 12.00 12.00 -
NAPS 4.70 4.52 4.66 2.71 2.68 2.51 2.00 15.29%
Adjusted Per Share Value based on latest NOSH - 64,850
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 48.73 49.64 36.04 38.68 43.77 30.81 32.37 7.05%
EPS 15.10 14.86 5.48 23.76 33.16 11.24 27.50 -9.50%
DPS 0.00 20.00 20.00 20.00 12.00 12.00 12.00 -
NAPS 4.70 4.52 4.66 2.71 2.6797 2.5096 1.9994 15.30%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.82 4.40 4.06 3.16 3.00 2.56 2.09 -
P/RPS 7.84 8.86 11.26 8.17 6.85 8.31 6.45 3.30%
P/EPS 25.30 29.61 74.09 13.31 9.05 22.78 7.60 22.18%
EY 3.95 3.38 1.35 7.52 11.05 4.39 13.16 -18.16%
DY 0.00 4.55 4.93 6.33 4.00 4.69 5.74 -
P/NAPS 0.81 0.97 0.87 1.17 1.12 1.02 1.05 -4.23%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 31/07/15 11/08/14 25/07/13 27/07/12 29/07/11 30/07/10 24/07/09 -
Price 3.85 4.38 4.16 3.17 2.96 2.65 2.05 -
P/RPS 7.90 8.82 11.54 8.20 6.76 8.60 6.33 3.75%
P/EPS 25.50 29.48 75.91 13.35 8.93 23.58 7.45 22.75%
EY 3.92 3.39 1.32 7.49 11.20 4.24 13.42 -18.53%
DY 0.00 4.57 4.81 6.31 4.05 4.53 5.85 -
P/NAPS 0.82 0.97 0.89 1.17 1.10 1.06 1.03 -3.72%

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