[RVIEW] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 24.77%
YoY- 124.07%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 30,744 31,616 20,936 18,017 13,750 11,604 11,975 87.60%
PBT 26,964 24,076 19,342 19,318 15,108 9,124 9,429 101.60%
Tax -6,288 -2,228 -3,847 -2,776 -1,850 -2,408 -2,831 70.31%
NP 20,676 21,848 15,495 16,542 13,258 6,716 6,598 114.29%
-
NP to SH 20,676 21,848 15,495 16,542 13,258 6,716 6,598 114.29%
-
Tax Rate 23.32% 9.25% 19.89% 14.37% 12.25% 26.39% 30.02% -
Total Cost 10,068 9,768 5,441 1,474 492 4,888 5,377 51.97%
-
Net Worth 159,545 158,929 152,422 121,281 118,699 113,445 112,145 26.52%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 7,678 - 8,522 3,735 - - 2,333 121.41%
Div Payout % 37.14% - 55.00% 22.58% - - 35.37% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 159,545 158,929 152,422 121,281 118,699 113,445 112,145 26.52%
NOSH 64,855 64,869 64,860 64,856 64,863 64,826 64,824 0.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 67.25% 69.10% 74.01% 91.82% 96.42% 57.88% 55.10% -
ROE 12.96% 13.75% 10.17% 13.64% 11.17% 5.92% 5.88% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 47.40 48.74 32.28 27.78 21.20 17.90 18.47 87.55%
EPS 31.88 33.68 0.24 25.51 20.44 10.36 10.17 114.33%
DPS 11.84 0.00 13.14 5.76 0.00 0.00 3.60 121.31%
NAPS 2.46 2.45 2.35 1.87 1.83 1.75 1.73 26.47%
Adjusted Per Share Value based on latest NOSH - 64,848
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 47.41 48.75 32.28 27.78 21.20 17.89 18.47 87.57%
EPS 31.88 33.69 23.89 25.51 20.44 10.36 10.17 114.33%
DPS 11.84 0.00 13.14 5.76 0.00 0.00 3.60 121.31%
NAPS 2.4602 2.4507 2.3504 1.8702 1.8304 1.7493 1.7293 26.52%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.46 2.40 2.29 1.85 1.95 1.90 1.88 -
P/RPS 5.19 4.92 7.09 6.66 9.20 10.61 10.18 -36.20%
P/EPS 7.72 7.13 9.59 7.25 9.54 18.34 18.47 -44.12%
EY 12.96 14.03 10.43 13.79 10.48 5.45 5.41 79.13%
DY 4.81 0.00 5.74 3.11 0.00 0.00 1.91 85.20%
P/NAPS 1.00 0.98 0.97 0.99 1.07 1.09 1.09 -5.58%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/07/08 25/04/08 26/02/08 23/11/07 23/08/07 11/06/07 26/02/07 -
Price 2.30 2.45 2.50 2.00 1.88 1.91 1.98 -
P/RPS 4.85 5.03 7.75 7.20 8.87 10.67 10.72 -41.09%
P/EPS 7.21 7.27 10.46 7.84 9.20 18.44 19.45 -48.42%
EY 13.86 13.75 9.56 12.75 10.87 5.42 5.14 93.84%
DY 5.15 0.00 5.26 2.88 0.00 0.00 1.82 100.18%
P/NAPS 0.93 1.00 1.06 1.07 1.03 1.09 1.14 -12.70%

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