[RVIEW] YoY TTM Result on 31-Dec-2021 [#4]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 23.27%
YoY- 109.11%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 34,427 54,923 55,960 36,478 25,698 28,661 43,265 -3.73%
PBT 9,546 21,459 31,650 13,746 2,949 6,534 20,303 -11.81%
Tax -3,037 -7,067 -8,138 -3,479 -1,703 -1,819 -4,047 -4.67%
NP 6,509 14,392 23,512 10,267 1,246 4,715 16,256 -14.14%
-
NP to SH 6,387 14,079 22,672 10,842 2,113 4,953 16,031 -14.21%
-
Tax Rate 31.81% 32.93% 25.71% 25.31% 57.75% 27.84% 19.93% -
Total Cost 27,918 40,531 32,448 26,211 24,452 23,946 27,009 0.55%
-
Net Worth 356,677 367,053 378,078 271,074 265,886 266,535 267,183 4.93%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 3,242 13,099 2,723 713 19 12 11,673 -19.21%
Div Payout % 50.77% 93.04% 12.01% 6.58% 0.92% 0.26% 72.82% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 356,677 367,053 378,078 271,074 265,886 266,535 267,183 4.93%
NOSH 64,850 64,850 64,850 64,850 64,850 64,850 64,850 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 18.91% 26.20% 42.02% 28.15% 4.85% 16.45% 37.57% -
ROE 1.79% 3.84% 6.00% 4.00% 0.79% 1.86% 6.00% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 53.09 84.69 86.29 56.25 39.63 44.20 66.72 -3.73%
EPS 9.85 21.71 34.96 16.72 3.26 7.64 24.72 -14.21%
DPS 5.00 20.20 4.20 1.10 0.03 0.02 18.00 -19.21%
NAPS 5.50 5.66 5.83 4.18 4.10 4.11 4.12 4.93%
Adjusted Per Share Value based on latest NOSH - 64,850
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 53.08 84.68 86.28 56.24 39.62 44.19 66.70 -3.73%
EPS 9.85 21.71 34.95 16.72 3.26 7.64 24.72 -14.21%
DPS 5.00 20.20 4.20 1.10 0.03 0.02 18.00 -19.21%
NAPS 5.4991 5.6591 5.829 4.1793 4.0993 4.1093 4.1193 4.93%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 3.28 3.80 3.34 3.13 2.95 3.10 3.85 -
P/RPS 6.18 4.49 3.87 5.56 7.44 7.01 5.77 1.15%
P/EPS 33.30 17.50 9.55 18.72 90.54 40.59 15.57 13.50%
EY 3.00 5.71 10.47 5.34 1.10 2.46 6.42 -11.90%
DY 1.52 5.32 1.26 0.35 0.01 0.01 4.68 -17.08%
P/NAPS 0.60 0.67 0.57 0.75 0.72 0.75 0.93 -7.04%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 23/02/23 25/02/22 25/02/21 25/02/20 21/02/19 28/02/18 -
Price 3.30 3.40 3.52 2.98 2.90 3.05 3.70 -
P/RPS 6.22 4.01 4.08 5.30 7.32 6.90 5.55 1.91%
P/EPS 33.51 15.66 10.07 17.82 89.00 39.93 14.97 14.36%
EY 2.98 6.39 9.93 5.61 1.12 2.50 6.68 -12.58%
DY 1.52 5.94 1.19 0.37 0.01 0.01 4.86 -17.60%
P/NAPS 0.60 0.60 0.60 0.71 0.71 0.74 0.90 -6.53%

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