[RVIEW] YoY 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- 8.42%
YoY- -37.31%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
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 9,123 6,542 5,931 9,110 5,075 6,638 6,758 5.12%
PBT 6,390 -922 1,473 8,537 8,038 4,070 5,750 1.77%
Tax -1,704 -640 -543 -2,198 -581 -995 -824 12.86%
NP 4,686 -1,562 930 6,339 7,457 3,075 4,926 -0.82%
-
NP to SH 5,491 -1,140 626 4,675 7,457 3,075 4,926 1.82%
-
Tax Rate 26.67% - 36.86% 25.75% 7.23% 24.45% 14.33% -
Total Cost 4,437 8,104 5,001 2,771 -2,382 3,563 1,832 15.86%
-
Net Worth 258,753 303,500 295,718 295,718 307,391 173,720 167,224 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 - - 9,727 6,482 5,833 -6.51%
Div Payout % 70.86% 0.00% - - 130.45% 210.80% 118.42% -
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 258,753 303,500 295,718 295,718 307,391 173,720 167,224 7.53%
NOSH 64,850 64,850 64,850 64,850 64,850 64,821 64,815 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 51.36% -23.88% 15.68% 69.58% 146.94% 46.32% 72.89% -
ROE 2.12% -0.38% 0.21% 1.58% 2.43% 1.77% 2.95% -
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 14.07 10.09 9.15 14.05 7.83 10.24 10.43 5.11%
EPS 8.47 1.76 0.97 7.21 11.50 4.74 7.60 1.82%
DPS 6.00 0.06 0.00 0.00 15.00 10.00 9.00 -6.52%
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 14.07 10.09 9.14 14.05 7.82 10.23 10.42 5.12%
EPS 8.47 -1.76 0.97 7.21 11.50 4.74 7.59 1.84%
DPS 6.00 0.06 0.00 0.00 15.00 9.99 8.99 -6.51%
NAPS 3.9893 4.6792 4.5593 4.5593 4.7392 2.6783 2.5782 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 26.37 34.70 41.55 30.33 39.61 29.30 29.92 -2.08%
P/EPS 43.82 -199.10 393.66 59.09 26.96 63.24 41.05 1.09%
EY 2.28 -0.50 0.25 1.69 3.71 1.58 2.44 -1.12%
DY 1.62 0.02 0.00 0.00 4.84 3.33 2.88 -9.13%
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 28.29 39.75 43.85 29.90 39.61 29.88 28.96 -0.38%
P/EPS 47.01 -228.11 415.42 58.26 26.96 64.50 39.74 2.83%
EY 2.13 -0.44 0.24 1.72 3.71 1.55 2.52 -2.76%
DY 1.51 0.01 0.00 0.00 4.84 3.27 2.98 -10.70%
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