[RVIEW] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 8.48%
YoY- 162.13%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 9,240 8,155 7,375 6,442 5,771 5,336 5,311 44.70%
PBT 3,809 2,885 2,139 2,422 2,178 1,326 2,044 51.49%
Tax -1,312 -1,076 -812 -525 -252 360 293 -
NP 2,497 1,809 1,327 1,897 1,926 1,686 2,337 4.51%
-
NP to SH 2,497 1,933 1,451 2,021 1,863 1,011 1,662 31.20%
-
Tax Rate 34.44% 37.30% 37.96% 21.68% 11.57% -27.15% -14.33% -
Total Cost 6,743 6,346 6,048 4,545 3,845 3,650 2,974 72.67%
-
Net Worth 59,976 43,229 43,204 47,366 48,432 48,202 47,769 16.39%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 2,484 2,484 2,631 1,854 1,080 1,080 1,075 74.87%
Div Payout % 99.51% 128.55% 181.38% 91.74% 58.01% 106.90% 64.74% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 59,976 43,229 43,204 47,366 48,432 48,202 47,769 16.39%
NOSH 14,994 10,807 10,801 10,740 10,810 10,807 10,807 24.42%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 27.02% 22.18% 17.99% 29.45% 33.37% 31.60% 44.00% -
ROE 4.16% 4.47% 3.36% 4.27% 3.85% 2.10% 3.48% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 61.62 75.46 68.28 59.98 53.38 49.37 49.14 16.30%
EPS 16.65 17.89 13.43 18.82 17.23 9.35 15.38 5.43%
DPS 16.57 23.04 24.40 17.20 10.00 10.00 10.00 40.07%
NAPS 4.00 4.00 4.00 4.41 4.48 4.46 4.42 -6.44%
Adjusted Per Share Value based on latest NOSH - 10,740
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 14.25 12.58 11.37 9.93 8.90 8.23 8.19 44.71%
EPS 3.85 2.98 2.24 3.12 2.87 1.56 2.56 31.29%
DPS 3.83 3.83 4.06 2.86 1.67 1.67 1.66 74.69%
NAPS 0.9248 0.6666 0.6662 0.7304 0.7468 0.7433 0.7366 16.39%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 12.90 2.30 2.47 2.73 3.12 2.33 1.20 -
P/RPS 20.93 3.05 3.62 4.55 5.84 4.72 2.44 319.58%
P/EPS 77.46 12.86 18.39 14.51 18.11 24.91 7.80 362.66%
EY 1.29 7.78 5.44 6.89 5.52 4.01 12.81 -78.38%
DY 1.28 10.02 9.88 6.30 3.21 4.29 8.33 -71.34%
P/NAPS 3.23 0.58 0.62 0.62 0.70 0.52 0.27 423.86%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 24/05/02 28/02/02 23/11/01 -
Price 15.40 2.27 2.50 2.70 2.90 2.33 1.70 -
P/RPS 24.99 3.01 3.66 4.50 5.43 4.72 3.46 274.09%
P/EPS 92.48 12.69 18.61 14.35 16.83 24.91 11.05 312.74%
EY 1.08 7.88 5.37 6.97 5.94 4.01 9.05 -75.79%
DY 1.08 10.15 9.76 6.37 3.45 4.29 5.88 -67.72%
P/NAPS 3.85 0.57 0.63 0.61 0.65 0.52 0.38 368.88%

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