[RVIEW] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 1.31%
YoY- 209.9%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 12,264 11,132 10,325 10,074 10,030 9,940 8,154 31.30%
PBT 9,516 6,136 5,841 5,454 5,348 5,152 2,884 121.79%
Tax -2,272 -1,808 -1,526 -1,574 -1,518 -1,440 -1,075 64.76%
NP 7,244 4,328 4,315 3,880 3,830 3,712 1,809 152.38%
-
NP to SH 7,244 4,328 4,315 3,880 3,830 5,152 1,809 152.38%
-
Tax Rate 23.88% 29.47% 26.13% 28.86% 28.38% 27.95% 37.27% -
Total Cost 5,020 6,804 6,010 6,194 6,200 6,228 6,345 -14.46%
-
Net Worth 91,359 90,058 91,490 88,142 87,536 68,073 48,412 52.76%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 8,345 - 2,335 1,244 311 - 2,377 131.16%
Div Payout % 115.21% - 54.14% 32.07% 8.13% - 131.42% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 91,359 90,058 91,490 88,142 87,536 68,073 48,412 52.76%
NOSH 64,794 64,790 64,887 64,810 10,806 14,994 10,806 230.41%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 59.07% 38.88% 41.79% 38.51% 38.19% 37.34% 22.19% -
ROE 7.93% 4.81% 4.72% 4.40% 4.38% 7.57% 3.74% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 18.93 17.18 15.91 15.54 92.81 66.29 75.45 -60.25%
EPS 11.18 6.68 6.65 5.99 35.44 34.36 16.74 -23.61%
DPS 12.88 0.00 3.60 1.92 2.88 0.00 22.00 -30.03%
NAPS 1.41 1.39 1.41 1.36 8.10 4.54 4.48 -53.76%
Adjusted Per Share Value based on latest NOSH - 64,967
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 18.91 17.16 15.92 15.53 15.46 15.33 12.57 31.32%
EPS 11.17 6.67 6.65 5.98 5.90 7.94 2.79 152.34%
DPS 12.87 0.00 3.60 1.92 0.48 0.00 3.67 130.99%
NAPS 1.4085 1.3885 1.4106 1.3589 1.3496 1.0495 0.7464 52.76%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.22 2.36 2.32 2.38 17.60 12.90 2.30 -
P/RPS 11.73 13.74 14.58 15.31 18.96 19.46 3.05 145.67%
P/EPS 19.86 35.33 34.89 39.76 49.66 37.54 13.74 27.86%
EY 5.04 2.83 2.87 2.52 2.01 2.66 7.28 -21.75%
DY 5.80 0.00 1.55 0.81 0.16 0.00 9.57 -28.40%
P/NAPS 1.57 1.70 1.65 1.75 2.17 2.84 0.51 111.76%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 2.13 2.31 2.36 2.40 2.52 15.40 2.27 -
P/RPS 11.25 13.44 14.83 15.44 2.72 23.23 3.01 141.03%
P/EPS 19.05 34.58 35.49 40.09 7.11 44.82 13.56 25.46%
EY 5.25 2.89 2.82 2.49 14.06 2.23 7.37 -20.25%
DY 6.05 0.00 1.53 0.80 1.14 0.00 9.69 -26.97%
P/NAPS 1.51 1.66 1.67 1.76 0.31 3.39 0.51 106.32%

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