[RVIEW] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -10.63%
YoY- 38.67%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 18,017 13,750 11,604 11,975 12,373 8,988 7,268 83.06%
PBT 19,318 15,108 9,124 9,429 9,442 4,670 3,360 220.59%
Tax -2,776 -1,850 -2,408 -2,831 -2,060 -2,102 -2,320 12.69%
NP 16,542 13,258 6,716 6,598 7,382 2,568 1,040 531.40%
-
NP to SH 16,542 13,258 6,716 6,598 7,382 2,568 1,040 531.40%
-
Tax Rate 14.37% 12.25% 26.39% 30.02% 21.82% 45.01% 69.05% -
Total Cost 1,474 492 4,888 5,377 4,990 6,420 6,228 -61.70%
-
Net Worth 121,281 118,699 113,445 112,145 124,485 113,484 112,449 5.16%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 3,735 - - 2,333 - - - -
Div Payout % 22.58% - - 35.37% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 121,281 118,699 113,445 112,145 124,485 113,484 112,449 5.16%
NOSH 64,856 64,863 64,826 64,824 64,836 64,848 64,999 -0.14%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 91.82% 96.42% 57.88% 55.10% 59.67% 28.57% 14.31% -
ROE 13.64% 11.17% 5.92% 5.88% 5.93% 2.26% 0.92% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 27.78 21.20 17.90 18.47 19.08 13.86 11.18 83.35%
EPS 25.51 20.44 10.36 10.17 11.39 3.96 1.60 532.40%
DPS 5.76 0.00 0.00 3.60 0.00 0.00 0.00 -
NAPS 1.87 1.83 1.75 1.73 1.92 1.75 1.73 5.31%
Adjusted Per Share Value based on latest NOSH - 64,764
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 27.78 21.20 17.89 18.46 19.08 13.86 11.21 83.02%
EPS 25.50 20.44 10.35 10.17 11.38 3.96 1.60 532.24%
DPS 5.76 0.00 0.00 3.60 0.00 0.00 0.00 -
NAPS 1.8699 1.8301 1.7491 1.729 1.9193 1.7497 1.7337 5.16%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.85 1.95 1.90 1.88 1.70 1.62 1.73 -
P/RPS 6.66 9.20 10.61 10.18 8.91 11.69 15.47 -42.95%
P/EPS 7.25 9.54 18.34 18.47 14.93 40.91 108.13 -83.46%
EY 13.79 10.48 5.45 5.41 6.70 2.44 0.92 506.92%
DY 3.11 0.00 0.00 1.91 0.00 0.00 0.00 -
P/NAPS 0.99 1.07 1.09 1.09 0.89 0.93 1.00 -0.66%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 23/08/07 11/06/07 26/02/07 30/11/06 28/08/06 30/05/06 -
Price 2.00 1.88 1.91 1.98 1.84 1.76 1.66 -
P/RPS 7.20 8.87 10.67 10.72 9.64 12.70 14.85 -38.25%
P/EPS 7.84 9.20 18.44 19.45 16.16 44.44 103.75 -82.09%
EY 12.75 10.87 5.42 5.14 6.19 2.25 0.96 459.94%
DY 2.88 0.00 0.00 1.82 0.00 0.00 0.00 -
P/NAPS 1.07 1.03 1.09 1.14 0.96 1.01 0.96 7.49%

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