[RVIEW] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -34.07%
YoY- -26.69%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 43,265 31,311 31,147 30,088 29,106 25,070 27,683 7.71%
PBT 20,303 14,191 8,950 12,460 16,737 23,494 22,975 -2.03%
Tax -4,047 -3,566 -2,628 -3,028 -3,850 -4,070 -4,655 -2.30%
NP 16,256 10,625 6,322 9,432 12,887 19,424 18,320 -1.97%
-
NP to SH 16,031 11,169 6,269 7,835 10,687 19,424 18,320 -2.19%
-
Tax Rate 19.93% 25.13% 29.36% 24.30% 23.00% 17.32% 20.26% -
Total Cost 27,009 20,686 24,825 20,656 16,219 5,646 9,363 19.29%
-
Net Worth 267,183 258,753 303,500 295,718 295,718 307,391 173,720 7.43%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 11,673 3,891 38 - 6,485 16,212 10,371 1.98%
Div Payout % 72.82% 34.84% 0.62% - 60.68% 83.47% 56.62% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 267,183 258,753 303,500 295,718 295,718 307,391 173,720 7.43%
NOSH 64,850 64,850 64,850 64,850 64,850 64,850 64,850 0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 37.57% 33.93% 20.30% 31.35% 44.28% 77.48% 66.18% -
ROE 6.00% 4.32% 2.07% 2.65% 3.61% 6.32% 10.55% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 66.72 48.28 48.03 46.40 44.88 38.66 42.71 7.71%
EPS 24.72 17.22 9.67 12.08 16.48 29.95 28.26 -2.20%
DPS 18.00 6.00 0.06 0.00 10.00 25.00 16.00 1.98%
NAPS 4.12 3.99 4.68 4.56 4.56 4.74 2.68 7.42%
Adjusted Per Share Value based on latest NOSH - 64,850
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 66.72 48.28 48.03 46.40 44.88 38.66 42.69 7.71%
EPS 24.72 17.22 9.67 12.08 16.48 29.95 28.25 -2.19%
DPS 18.00 6.00 0.06 0.00 10.00 25.00 15.99 1.99%
NAPS 4.12 3.99 4.68 4.56 4.56 4.74 2.6788 7.43%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.85 3.71 3.50 3.80 4.26 3.10 3.00 -
P/RPS 5.77 7.68 7.29 8.19 9.49 8.02 7.02 -3.21%
P/EPS 15.57 21.54 36.21 31.45 25.85 10.35 10.61 6.59%
EY 6.42 4.64 2.76 3.18 3.87 9.66 9.42 -6.18%
DY 4.68 1.62 0.02 0.00 2.35 8.06 5.33 -2.14%
P/NAPS 0.93 0.93 0.75 0.83 0.93 0.65 1.12 -3.04%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 24/02/17 23/02/16 26/02/15 27/02/14 25/02/13 24/02/12 -
Price 3.70 3.98 4.01 4.01 4.20 3.10 3.06 -
P/RPS 5.55 8.24 8.35 8.64 9.36 8.02 7.17 -4.17%
P/EPS 14.97 23.11 41.48 33.19 25.49 10.35 10.83 5.53%
EY 6.68 4.33 2.41 3.01 3.92 9.66 9.24 -5.25%
DY 4.86 1.51 0.01 0.00 2.38 8.06 5.23 -1.21%
P/NAPS 0.90 1.00 0.86 0.88 0.92 0.65 1.14 -3.85%

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