[RVIEW] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 7.06%
YoY- -65.66%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 13,059 11,975 11,425 9,864 10,256 11,051 12,143 4.97%
PBT 10,910 9,469 8,101 4,396 4,279 7,064 8,945 14.16%
Tax -2,853 -2,831 -2,032 -1,909 -1,956 -2,307 -2,996 -3.21%
NP 8,057 6,638 6,069 2,487 2,323 4,757 5,949 22.43%
-
NP to SH 8,057 6,638 6,069 2,487 2,323 4,757 5,949 22.43%
-
Tax Rate 26.15% 29.90% 25.08% 43.43% 45.71% 32.66% 33.49% -
Total Cost 5,002 5,337 5,356 7,377 7,933 6,294 6,194 -13.29%
-
Net Worth 113,445 112,042 124,478 113,417 112,449 64,863 64,973 45.04%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 2,331 2,331 1,401 1,401 1,401 1,401 1,399 40.58%
Div Payout % 28.94% 35.12% 23.09% 56.33% 60.31% 29.45% 23.53% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 113,445 112,042 124,478 113,417 112,449 64,863 64,973 45.04%
NOSH 64,826 64,764 64,832 64,810 64,999 64,863 64,973 -0.15%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 61.70% 55.43% 53.12% 25.21% 22.65% 43.05% 48.99% -
ROE 7.10% 5.92% 4.88% 2.19% 2.07% 7.33% 9.16% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 20.14 18.49 17.62 15.22 15.78 17.04 18.69 5.11%
EPS 12.43 10.25 9.36 3.84 3.57 7.33 9.16 22.59%
DPS 3.60 3.60 2.16 2.16 2.16 2.16 2.16 40.61%
NAPS 1.75 1.73 1.92 1.75 1.73 1.00 1.00 45.26%
Adjusted Per Share Value based on latest NOSH - 64,810
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 20.14 18.47 17.62 15.21 15.81 17.04 18.72 4.99%
EPS 12.42 10.24 9.36 3.83 3.58 7.34 9.17 22.43%
DPS 3.60 3.60 2.16 2.16 2.16 2.16 2.16 40.61%
NAPS 1.7493 1.7277 1.9195 1.7489 1.734 1.0002 1.0019 45.04%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.90 1.88 1.70 1.62 1.73 1.63 1.74 -
P/RPS 9.43 10.17 9.65 10.64 10.96 9.57 9.31 0.85%
P/EPS 15.29 18.34 18.16 42.22 48.41 22.23 19.00 -13.49%
EY 6.54 5.45 5.51 2.37 2.07 4.50 5.26 15.64%
DY 1.89 1.91 1.27 1.33 1.25 1.33 1.24 32.47%
P/NAPS 1.09 1.09 0.89 0.93 1.00 1.63 1.74 -26.80%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 11/06/07 26/02/07 30/11/06 28/08/06 30/05/06 27/02/06 29/11/05 -
Price 1.91 1.98 1.84 1.76 1.66 1.70 1.70 -
P/RPS 9.48 10.71 10.44 11.56 10.52 9.98 9.10 2.76%
P/EPS 15.37 19.32 19.66 45.86 46.45 23.18 18.57 -11.85%
EY 6.51 5.18 5.09 2.18 2.15 4.31 5.39 13.42%
DY 1.88 1.82 1.17 1.23 1.30 1.27 1.27 29.91%
P/NAPS 1.09 1.14 0.96 1.01 0.96 1.70 1.70 -25.66%

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