[RVIEW] YoY TTM Result on 30-Sep-2021 [#3]

Stock

[RVIEW] RIVERVIEW RUBBER ESTATES BHD

Announcement Date

25-Nov-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Sep-2021 [#3]

Profit Trend

QoQ- 1.27%

YoY- 130.39%

Quarter Report

RVIEW's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
TTM Result
Revenue	32,308	36,668	58,243	51,677	33,527	25,964	32,139	0.08%
YoY %	-11.89%	-37.04%	12.71%	54.14%	29.13%	-19.21%	-	-
Horiz. %	100.53%	114.09%	181.22%	160.79%	104.32%	80.79%	100.00%	-
PBT	9,326	8,456	31,586	24,495	11,010	2,187	8,017	2.55%
YoY %	10.29%	-73.23%	28.95%	122.48%	403.43%	-72.72%	-	-
Horiz. %	116.33%	105.48%	393.99%	305.54%	137.33%	27.28%	100.00%	-
Tax	-3,286	-3,221	-8,257	-6,442	-3,636	-1,687	-1,756	10.99%
YoY %	-2.02%	60.99%	-28.17%	-77.17%	-115.53%	3.93%	-	-
Horiz. %	187.13%	183.43%	470.22%	366.86%	207.06%	96.07%	100.00%	-
NP	6,040	5,235	23,329	18,053	7,374	500	6,261	-0.59%
YoY %	15.38%	-77.56%	29.23%	144.82%	1,374.80%	-92.01%	-	-
Horiz. %	96.47%	83.61%	372.61%	288.34%	117.78%	7.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,920	5,223	22,426	18,392	7,983	869	6,618	-1.83%
YoY %	13.34%	-76.71%	21.93%	130.39%	818.64%	-86.87%	-	-
Horiz. %	89.45%	78.92%	338.86%	277.91%	120.63%	13.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.23%	38.09%	26.14%	26.30%	33.02%	77.14%	21.90%	-
YoY %	-7.51%	45.72%	-0.61%	-20.35%	-57.19%	252.24%	-	-
Horiz. %	160.87%	173.93%	119.36%	120.09%	150.78%	352.24%	100.00%	-
Total Cost	26,268	31,433	34,914	33,624	26,153	25,464	25,878	0.24%
YoY %	-16.43%	-9.97%	3.84%	28.57%	2.71%	-1.60%	-	-
Horiz. %	101.51%	121.47%	134.92%	129.93%	101.06%	98.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	359,330	359,919	380,672	283,396	273,020	265,238	269,129	4.93%
YoY %	-0.16%	-5.45%	34.33%	3.80%	2.93%	-1.45%	-	-
Horiz. %	133.52%	133.73%	141.45%	105.30%	101.45%	98.55%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Dividend
Div	3,242	129	13,099	2,658	654	25	11,673	-19.21%
YoY %	2,413.18%	-99.02%	392.81%	306.42%	2,516.00%	-99.79%	-	-
Horiz. %	27.77%	1.11%	112.22%	22.77%	5.60%	0.21%	100.00%	-
Div Payout %	54.77%	2.48%	58.41%	14.46%	8.20%	2.99%	176.38%	-
YoY %	2,108.47%	-95.75%	303.94%	76.34%	174.25%	-98.30%	-	-
Horiz. %	31.05%	1.41%	33.12%	8.20%	4.65%	1.70%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Equity
Net Worth	359,330	359,919	380,672	283,396	273,020	265,238	269,129	4.93%
YoY %	-0.16%	-5.45%	34.33%	3.80%	2.93%	-1.45%	-	-
Horiz. %	133.52%	133.73%	141.45%	105.30%	101.45%	98.55%	100.00%	-
NOSH	64,861	64,850	64,850	64,850	64,850	64,850	64,850	0.00%
YoY %	0.02%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.02%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Ratio Analysis
NP Margin	18.70%	14.28%	40.05%	34.93%	21.99%	1.93%	19.48%	-
YoY %	30.95%	-64.34%	14.66%	58.84%	1,039.38%	-90.09%	-	-
Horiz. %	96.00%	73.31%	205.60%	179.31%	112.89%	9.91%	100.00%	-
ROE	1.65%	1.45%	5.89%	6.49%	2.92%	0.33%	2.46%	-
YoY %	13.79%	-75.38%	-9.24%	122.26%	784.85%	-86.59%	-	-
Horiz. %	67.07%	58.94%	239.43%	263.82%	118.70%	13.41%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Per Share
RPS	49.81	56.54	89.81	79.69	51.70	40.04	49.56	0.08%
YoY %	-11.90%	-37.04%	12.70%	54.14%	29.12%	-19.21%	-	-
Horiz. %	100.50%	114.08%	181.21%	160.79%	104.32%	80.79%	100.00%	-
EPS	9.13	8.05	34.58	28.36	12.31	1.34	10.21	-1.84%
YoY %	13.42%	-76.72%	21.93%	130.38%	818.66%	-86.88%	-	-
Horiz. %	89.42%	78.84%	338.69%	277.77%	120.57%	13.12%	100.00%	-
DPS	5.00	0.20	20.20	4.10	1.01	0.04	18.00	-19.20%
YoY %	2,400.00%	-99.01%	392.68%	305.94%	2,425.00%	-99.78%	-	-
Horiz. %	27.78%	1.11%	112.22%	22.78%	5.61%	0.22%	100.00%	-
NAPS	5.54	5.55	5.87	4.37	4.21	4.09	4.15	4.92%
YoY %	-0.18%	-5.45%	34.32%	3.80%	2.93%	-1.45%	-	-
Horiz. %	133.49%	133.73%	141.45%	105.30%	101.45%	98.55%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 64,850
RPS	49.81	56.53	89.80	79.67	51.69	40.03	49.55	0.08%
YoY %	-11.89%	-37.05%	12.71%	54.13%	29.13%	-19.21%	-	-
Horiz. %	100.52%	114.09%	181.23%	160.79%	104.32%	80.79%	100.00%	-
EPS	9.13	8.05	34.58	28.36	12.31	1.34	10.20	-1.82%
YoY %	13.42%	-76.72%	21.93%	130.38%	818.66%	-86.86%	-	-
Horiz. %	89.51%	78.92%	339.02%	278.04%	120.69%	13.14%	100.00%	-
DPS	5.00	0.20	20.20	4.10	1.01	0.04	18.00	-19.20%
YoY %	2,400.00%	-99.01%	392.68%	305.94%	2,425.00%	-99.78%	-	-
Horiz. %	27.78%	1.11%	112.22%	22.78%	5.61%	0.22%	100.00%	-
NAPS	5.54	5.5491	5.869	4.3693	4.2093	4.0893	4.1493	4.93%
YoY %	-0.16%	-5.45%	34.32%	3.80%	2.93%	-1.45%	-	-
Horiz. %	133.52%	133.74%	141.45%	105.30%	101.45%	98.55%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	-
Price	3.16	3.20	3.50	3.06	2.72	2.83	3.75	-
P/RPS	6.34	5.66	3.90	3.84	5.26	7.07	7.57	-2.90%
YoY %	12.01%	45.13%	1.56%	-27.00%	-25.60%	-6.61%	-	-
Horiz. %	83.75%	74.77%	51.52%	50.73%	69.48%	93.39%	100.00%	-
P/EPS	34.62	39.73	10.12	10.79	22.10	211.19	36.75	-0.98%
YoY %	-12.86%	292.59%	-6.21%	-51.18%	-89.54%	474.67%	-	-
Horiz. %	94.20%	108.11%	27.54%	29.36%	60.14%	574.67%	100.00%	-
EY	2.89	2.52	9.88	9.27	4.53	0.47	2.72	1.01%
YoY %	14.68%	-74.49%	6.58%	104.64%	863.83%	-82.72%	-	-
Horiz. %	106.25%	92.65%	363.24%	340.81%	166.54%	17.28%	100.00%	-
DY	1.58	0.06	5.77	1.34	0.37	0.01	4.80	-16.89%
YoY %	2,533.33%	-98.96%	330.60%	262.16%	3,600.00%	-99.79%	-	-
Horiz. %	32.92%	1.25%	120.21%	27.92%	7.71%	0.21%	100.00%	-
P/NAPS	0.57	0.58	0.60	0.70	0.65	0.69	0.90	-7.32%
YoY %	-1.72%	-3.33%	-14.29%	7.69%	-5.80%	-23.33%	-	-
Horiz. %	63.33%	64.44%	66.67%	77.78%	72.22%	76.67%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	22/11/24	24/11/23	29/11/22	25/11/21	21/10/20	24/10/19	26/11/18	-
Price	3.07	3.20	3.50	3.15	2.66	2.82	3.20	-
P/RPS	6.16	5.66	3.90	3.95	5.15	7.04	6.46	-0.78%
YoY %	8.83%	45.13%	-1.27%	-23.30%	-26.85%	8.98%	-	-
Horiz. %	95.36%	87.62%	60.37%	61.15%	79.72%	108.98%	100.00%	-
P/EPS	33.64	39.73	10.12	11.11	21.61	210.45	31.36	1.17%
YoY %	-15.33%	292.59%	-8.91%	-48.59%	-89.73%	571.08%	-	-
Horiz. %	107.27%	126.69%	32.27%	35.43%	68.91%	671.08%	100.00%	-
EY	2.97	2.52	9.88	9.00	4.63	0.48	3.19	-1.18%
YoY %	17.86%	-74.49%	9.78%	94.38%	864.58%	-84.95%	-	-
Horiz. %	93.10%	79.00%	309.72%	282.13%	145.14%	15.05%	100.00%	-
DY	1.63	0.06	5.77	1.30	0.38	0.01	5.63	-18.64%
YoY %	2,616.67%	-98.96%	343.85%	242.11%	3,700.00%	-99.82%	-	-
Horiz. %	28.95%	1.07%	102.49%	23.09%	6.75%	0.18%	100.00%	-
P/NAPS	0.55	0.58	0.60	0.72	0.63	0.69	0.77	-5.44%
YoY %	-5.17%	-3.33%	-16.67%	14.29%	-8.70%	-10.39%	-	-
Horiz. %	71.43%	75.32%	77.92%	93.51%	81.82%	89.61%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos