[RVIEW] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
24-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 0.34%
YoY- -10.46%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 28,730 30,536 33,267 25,071 26,633 27,803 22,392 4.23%
PBT 6,879 11,345 19,524 16,238 19,526 24,655 15,581 -12.72%
Tax -2,502 -2,531 -4,683 -2,233 -4,484 -4,484 -3,497 -5.42%
NP 4,377 8,814 14,841 14,005 15,042 20,171 12,084 -15.55%
-
NP to SH 4,538 8,035 11,884 13,469 15,042 20,171 12,084 -15.04%
-
Tax Rate 36.37% 22.31% 23.99% 13.75% 22.96% 18.19% 22.44% -
Total Cost 24,353 21,722 18,426 11,066 11,591 7,632 10,308 15.39%
-
Net Worth 309,985 309,336 294,421 259,401 180,284 178,333 168,051 10.73%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 38 - - 6,485 19,451 9,723 9,723 -60.27%
Div Payout % 0.86% - - 48.15% 129.32% 48.20% 80.47% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 309,985 309,336 294,421 259,401 180,284 178,333 168,051 10.73%
NOSH 64,850 64,850 64,850 64,850 64,850 64,848 64,884 -0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 15.23% 28.86% 44.61% 55.86% 56.48% 72.55% 53.97% -
ROE 1.46% 2.60% 4.04% 5.19% 8.34% 11.31% 7.19% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 44.30 47.09 51.30 38.66 41.07 42.87 34.51 4.24%
EPS 7.00 12.39 18.33 20.77 23.19 31.10 18.62 -15.03%
DPS 0.06 0.00 0.00 10.00 30.00 15.00 15.00 -60.12%
NAPS 4.78 4.77 4.54 4.00 2.78 2.75 2.59 10.74%
Adjusted Per Share Value based on latest NOSH - 64,850
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 44.29 47.08 51.29 38.65 41.06 42.87 34.52 4.23%
EPS 7.00 12.39 18.32 20.77 23.19 31.10 18.63 -15.04%
DPS 0.06 0.00 0.00 10.00 29.99 14.99 14.99 -60.11%
NAPS 4.7792 4.7692 4.5393 3.9993 2.7795 2.7495 2.5909 10.73%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.59 3.60 4.13 4.10 3.12 2.80 2.88 -
P/RPS 8.10 7.65 8.05 10.61 7.60 6.53 8.35 -0.50%
P/EPS 51.30 29.06 22.54 19.74 13.45 9.00 15.46 22.10%
EY 1.95 3.44 4.44 5.07 7.43 11.11 6.47 -18.10%
DY 0.02 0.00 0.00 2.44 9.62 5.36 5.21 -60.39%
P/NAPS 0.75 0.75 0.91 1.03 1.12 1.02 1.11 -6.31%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/10/16 30/11/15 28/10/14 24/10/13 25/10/12 28/10/11 29/10/10 -
Price 3.54 3.50 3.97 4.06 3.02 2.87 3.20 -
P/RPS 7.99 7.43 7.74 10.50 7.35 6.69 9.27 -2.44%
P/EPS 50.59 28.25 21.66 19.55 13.02 9.23 17.18 19.70%
EY 1.98 3.54 4.62 5.12 7.68 10.84 5.82 -16.43%
DY 0.02 0.00 0.00 2.46 9.93 5.23 4.69 -59.69%
P/NAPS 0.74 0.73 0.87 1.02 1.09 1.04 1.24 -8.23%

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