[RVIEW] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -20.75%
YoY- -24.36%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 8,988 7,268 11,052 11,876 11,364 10,448 13,019 -21.93%
PBT 4,670 3,360 7,064 8,060 10,006 14,500 11,024 -43.68%
Tax -2,102 -2,320 -2,306 -2,425 -2,896 -3,724 -3,036 -21.79%
NP 2,568 1,040 4,758 5,634 7,110 10,776 7,988 -53.16%
-
NP to SH 2,568 1,040 4,758 5,634 7,110 10,776 7,988 -53.16%
-
Tax Rate 45.01% 69.05% 32.64% 30.09% 28.94% 25.68% 27.54% -
Total Cost 6,420 6,228 6,294 6,241 4,254 -328 5,031 17.70%
-
Net Worth 113,484 112,449 107,697 64,882 105,039 64,889 103,794 6.14%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 2,802 - - - 5,578 -
Div Payout % - - 58.91% - - - 69.84% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 113,484 112,449 107,697 64,882 105,039 64,889 103,794 6.14%
NOSH 64,848 64,999 64,877 64,882 64,839 64,889 64,871 -0.02%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 28.57% 14.31% 43.05% 47.45% 62.57% 103.14% 61.36% -
ROE 2.26% 0.92% 4.42% 8.68% 6.77% 16.61% 7.70% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 13.86 11.18 17.04 18.30 17.53 16.10 20.07 -21.92%
EPS 3.96 1.60 7.34 8.69 10.96 16.60 12.32 -53.17%
DPS 0.00 0.00 4.32 0.00 0.00 0.00 8.60 -
NAPS 1.75 1.73 1.66 1.00 1.62 1.00 1.60 6.17%
Adjusted Per Share Value based on latest NOSH - 64,973
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 13.86 11.21 17.04 18.31 17.52 16.11 20.07 -21.92%
EPS 3.96 1.60 7.34 8.69 10.96 16.61 12.32 -53.17%
DPS 0.00 0.00 4.32 0.00 0.00 0.00 8.60 -
NAPS 1.7497 1.7337 1.6604 1.0003 1.6195 1.0004 1.6003 6.14%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.62 1.73 1.63 1.74 1.75 1.94 2.08 -
P/RPS 11.69 15.47 9.57 9.51 9.98 12.05 10.36 8.40%
P/EPS 40.91 108.13 22.23 20.04 15.96 11.68 16.89 80.64%
EY 2.44 0.92 4.50 4.99 6.27 8.56 5.92 -44.70%
DY 0.00 0.00 2.65 0.00 0.00 0.00 4.13 -
P/NAPS 0.93 1.00 0.98 1.74 1.08 1.94 1.30 -20.06%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 30/05/06 27/02/06 29/11/05 17/08/05 25/05/05 28/02/05 -
Price 1.76 1.66 1.70 1.70 1.72 1.77 2.00 -
P/RPS 12.70 14.85 9.98 9.29 9.81 10.99 9.97 17.56%
P/EPS 44.44 103.75 23.18 19.58 15.69 10.66 16.24 96.00%
EY 2.25 0.96 4.31 5.11 6.38 9.38 6.16 -48.99%
DY 0.00 0.00 2.54 0.00 0.00 0.00 4.30 -
P/NAPS 1.01 0.96 1.02 1.70 1.06 1.77 1.25 -13.28%

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