[RVIEW] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -13.0%
YoY- 1.97%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 31,590 28,369 31,685 25,000 26,437 26,503 22,130 6.10%
PBT 8,210 10,610 19,046 20,701 20,814 22,744 16,386 -10.86%
Tax -2,476 -2,650 -4,166 -3,718 -4,242 -4,573 -3,387 -5.08%
NP 5,734 7,960 14,880 16,983 16,572 18,171 12,999 -12.74%
-
NP to SH 5,693 6,651 12,385 16,899 16,572 18,171 12,999 -12.84%
-
Tax Rate 30.16% 24.98% 21.87% 17.96% 20.38% 20.11% 20.67% -
Total Cost 25,856 20,409 16,805 8,017 9,865 8,332 9,131 18.92%
-
Net Worth 303,500 300,257 297,015 307,391 178,338 172,520 164,117 10.77%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 38 - 6,485 16,212 10,371 9,723 9,725 -60.27%
Div Payout % 0.68% - 52.36% 95.94% 62.59% 53.51% 74.82% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 303,500 300,257 297,015 307,391 178,338 172,520 164,117 10.77%
NOSH 64,850 64,850 64,850 64,850 64,850 64,857 64,868 -0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 18.15% 28.06% 46.96% 67.93% 62.68% 68.56% 58.74% -
ROE 1.88% 2.22% 4.17% 5.50% 9.29% 10.53% 7.92% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 48.71 43.75 48.86 38.55 40.77 40.86 34.12 6.10%
EPS 8.78 10.26 19.10 26.06 25.55 28.02 20.04 -12.83%
DPS 0.06 0.00 10.00 25.00 16.00 15.00 15.00 -60.12%
NAPS 4.68 4.63 4.58 4.74 2.75 2.66 2.53 10.78%
Adjusted Per Share Value based on latest NOSH - 64,850
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 48.70 43.74 48.85 38.54 40.76 40.86 34.12 6.10%
EPS 8.78 10.25 19.09 26.05 25.55 28.02 20.04 -12.83%
DPS 0.06 0.00 10.00 25.00 15.99 14.99 14.99 -60.11%
NAPS 4.6792 4.6292 4.5792 4.7392 2.7495 2.6599 2.5303 10.77%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.90 4.00 4.22 3.33 3.15 3.00 2.52 -
P/RPS 8.01 9.14 8.64 8.64 7.73 7.34 7.39 1.35%
P/EPS 44.43 39.00 22.10 12.78 12.33 10.71 12.58 23.38%
EY 2.25 2.56 4.53 7.83 8.11 9.34 7.95 -18.95%
DY 0.02 0.00 2.37 7.51 5.08 5.00 5.95 -61.26%
P/NAPS 0.83 0.86 0.92 0.70 1.15 1.13 1.00 -3.05%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 22/04/16 28/04/15 25/04/14 26/04/13 27/04/12 22/04/11 28/04/10 -
Price 3.80 4.01 4.20 3.94 3.19 2.88 2.60 -
P/RPS 7.80 9.17 8.60 10.22 7.83 7.05 7.62 0.38%
P/EPS 43.29 39.10 21.99 15.12 12.48 10.28 12.97 22.22%
EY 2.31 2.56 4.55 6.61 8.01 9.73 7.71 -18.18%
DY 0.02 0.00 2.38 6.35 5.02 5.21 5.77 -61.06%
P/NAPS 0.81 0.87 0.92 0.83 1.16 1.08 1.03 -3.92%

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