[RVIEW] QoQ 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- 0.71%
YoY- 36.54%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
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 3,348 2,783 2,769 2,541 2,530 2,485 2,382 25.50%
PBT 3,224 1,534 1,750 1,417 1,386 1,288 1,220 91.25%
Tax -685 -452 -345 -423 -399 -360 -350 56.52%
NP 2,539 1,082 1,405 994 987 928 870 104.35%
-
NP to SH 2,539 1,082 1,405 994 987 1,288 870 104.35%
-
Tax Rate 21.25% 29.47% 19.71% 29.85% 28.79% 27.95% 28.69% -
Total Cost 809 1,701 1,364 1,547 1,543 1,557 1,512 -34.11%
-
Net Worth 91,326 90,058 91,292 88,355 87,565 68,073 48,417 52.72%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 4,171 - 1,398 - 155 - 1,296 118.13%
Div Payout % 164.29% - 99.54% - 15.77% - 149.07% -
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 91,326 90,058 91,292 88,355 87,565 68,073 48,417 52.72%
NOSH 64,770 64,790 64,746 64,967 10,810 14,994 10,807 230.30%
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 75.84% 38.88% 50.74% 39.12% 39.01% 37.34% 36.52% -
ROE 2.78% 1.20% 1.54% 1.13% 1.13% 1.89% 1.80% -
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 5.17 4.30 4.28 3.91 23.40 16.57 22.04 -61.99%
EPS 3.92 1.67 2.17 1.53 9.13 8.59 8.05 -38.13%
DPS 6.44 0.00 2.16 0.00 1.44 0.00 12.00 -33.98%
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 5.16 4.29 4.27 3.92 3.90 3.83 3.67 25.52%
EPS 3.91 1.67 2.17 1.53 1.52 1.99 1.34 104.32%
DPS 6.43 0.00 2.16 0.00 0.24 0.00 2.00 117.98%
NAPS 1.408 1.3885 1.4075 1.3622 1.35 1.0495 0.7465 52.71%
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 42.95 54.94 54.25 60.85 75.20 77.84 10.44 156.97%
P/EPS 56.63 141.32 106.91 155.56 192.77 150.17 28.57 57.85%
EY 1.77 0.71 0.94 0.64 0.52 0.67 3.50 -36.55%
DY 2.90 0.00 0.93 0.00 0.08 0.00 5.22 -32.44%
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 41.21 53.78 55.18 61.36 10.77 92.92 10.30 152.23%
P/EPS 54.34 138.32 108.76 156.86 27.60 179.28 28.20 54.91%
EY 1.84 0.72 0.92 0.64 3.62 0.56 3.55 -35.50%
DY 3.02 0.00 0.92 0.00 0.57 0.00 5.29 -31.20%
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