[RVIEW] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 48.28%
YoY- 138.53%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 9,781 6,132 2,783 10,325 7,556 5,015 2,485 148.66%
PBT 7,447 4,758 1,534 5,841 4,091 2,674 1,288 221.11%
Tax -1,860 -1,136 -452 -1,526 -1,181 -759 -360 197.97%
NP 5,587 3,622 1,082 4,315 2,910 1,915 928 229.86%
-
NP to SH 5,587 3,622 1,082 4,315 2,910 1,915 1,288 165.26%
-
Tax Rate 24.98% 23.88% 29.47% 26.13% 28.87% 28.38% 27.95% -
Total Cost 4,194 2,510 1,701 6,010 4,646 3,100 1,557 93.24%
-
Net Worth 93,441 91,359 90,058 91,490 88,142 87,536 68,073 23.44%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 4,178 4,172 - 2,335 933 155 - -
Div Payout % 74.80% 115.21% - 54.14% 32.07% 8.13% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 93,441 91,359 90,058 91,490 88,142 87,536 68,073 23.44%
NOSH 64,889 64,794 64,790 64,887 64,810 10,806 14,994 164.85%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 57.12% 59.07% 38.88% 41.79% 38.51% 38.19% 37.34% -
ROE 5.98% 3.96% 1.20% 4.72% 3.30% 2.19% 1.89% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 15.07 9.46 4.30 15.91 11.66 46.41 16.57 -6.11%
EPS 8.61 5.59 1.67 6.65 4.49 17.72 8.59 0.15%
DPS 6.44 6.44 0.00 3.60 1.44 1.44 0.00 -
NAPS 1.44 1.41 1.39 1.41 1.36 8.10 4.54 -53.39%
Adjusted Per Share Value based on latest NOSH - 64,746
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 15.08 9.45 4.29 15.92 11.65 7.73 3.83 148.72%
EPS 8.61 5.58 1.67 6.65 4.49 2.95 1.99 164.81%
DPS 6.44 6.43 0.00 3.60 1.44 0.24 0.00 -
NAPS 1.4406 1.4085 1.3885 1.4106 1.3589 1.3496 1.0495 23.44%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.14 2.22 2.36 2.32 2.38 17.60 12.90 -
P/RPS 14.20 23.46 54.94 14.58 20.41 37.93 77.84 -67.73%
P/EPS 24.85 39.71 141.32 34.89 53.01 99.32 150.17 -69.75%
EY 4.02 2.52 0.71 2.87 1.89 1.01 0.67 229.11%
DY 3.01 2.90 0.00 1.55 0.61 0.08 0.00 -
P/NAPS 1.49 1.57 1.70 1.65 1.75 2.17 2.84 -34.87%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 27/08/04 28/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 2.17 2.13 2.31 2.36 2.40 2.52 15.40 -
P/RPS 14.40 22.51 53.78 14.83 20.59 5.43 92.92 -71.05%
P/EPS 25.20 38.10 138.32 35.49 53.45 14.22 179.28 -72.86%
EY 3.97 2.62 0.72 2.82 1.87 7.03 0.56 267.72%
DY 2.97 3.02 0.00 1.53 0.60 0.57 0.00 -
P/NAPS 1.51 1.51 1.66 1.67 1.76 0.31 3.39 -41.58%

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