[RVIEW] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 33.34%
YoY- -44.99%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 31,311 31,147 30,088 29,106 25,070 27,683 23,908 4.59%
PBT 14,972 8,950 12,460 16,735 23,494 22,975 17,881 -2.91%
Tax -3,566 -2,628 -3,028 -3,850 -4,070 -4,655 -3,958 -1.72%
NP 11,406 6,322 9,432 12,885 19,424 18,320 13,923 -3.26%
-
NP to SH 11,169 6,269 7,835 10,685 19,424 18,320 13,923 -3.60%
-
Tax Rate 23.82% 29.36% 24.30% 23.01% 17.32% 20.26% 22.14% -
Total Cost 19,905 24,825 20,656 16,221 5,646 9,363 9,985 12.17%
-
Net Worth 258,753 303,500 295,718 295,718 307,391 173,773 167,309 7.53%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 3,891 38 - 12,970 16,212 12,968 9,727 -14.14%
Div Payout % 34.84% 0.62% - 121.39% 83.47% 70.79% 69.86% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 258,753 303,500 295,718 295,718 307,391 173,773 167,309 7.53%
NOSH 64,850 64,850 64,850 64,850 64,850 64,840 64,848 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 36.43% 20.30% 31.35% 44.27% 77.48% 66.18% 58.24% -
ROE 4.32% 2.07% 2.65% 3.61% 6.32% 10.54% 8.32% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 48.28 48.03 46.40 44.88 38.66 42.69 36.87 4.59%
EPS 17.22 9.67 12.08 16.48 29.95 28.25 21.47 -3.60%
DPS 6.00 0.06 0.00 20.00 25.00 20.00 15.00 -14.15%
NAPS 3.99 4.68 4.56 4.56 4.74 2.68 2.58 7.53%
Adjusted Per Share Value based on latest NOSH - 64,850
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 48.27 48.02 46.39 44.87 38.65 42.68 36.86 4.59%
EPS 17.22 9.67 12.08 16.47 29.95 28.24 21.47 -3.60%
DPS 6.00 0.06 0.00 20.00 25.00 19.99 15.00 -14.15%
NAPS 3.9893 4.6792 4.5593 4.5593 4.7392 2.6792 2.5795 7.53%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.71 3.50 3.80 4.26 3.10 3.00 3.12 -
P/RPS 7.68 7.29 8.19 9.49 8.02 7.03 8.46 -1.59%
P/EPS 21.54 36.21 31.45 25.86 10.35 10.62 14.53 6.77%
EY 4.64 2.76 3.18 3.87 9.66 9.42 6.88 -6.34%
DY 1.62 0.02 0.00 4.69 8.06 6.67 4.81 -16.57%
P/NAPS 0.93 0.75 0.83 0.93 0.65 1.12 1.21 -4.28%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 23/02/16 26/02/15 27/02/14 25/02/13 24/02/12 25/02/11 -
Price 3.98 4.01 4.01 4.20 3.10 3.06 3.02 -
P/RPS 8.24 8.35 8.64 9.36 8.02 7.17 8.19 0.10%
P/EPS 23.11 41.48 33.19 25.49 10.35 10.83 14.07 8.61%
EY 4.33 2.41 3.01 3.92 9.66 9.23 7.11 -7.92%
DY 1.51 0.01 0.00 4.76 8.06 6.54 4.97 -17.99%
P/NAPS 1.00 0.86 0.88 0.92 0.65 1.14 1.17 -2.58%

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