[RVIEW] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -28.2%
YoY- -12.7%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 10,212 9,240 8,155 7,375 6,442 5,771 5,336 54.32%
PBT 5,112 3,809 2,885 2,139 2,422 2,178 1,326 146.47%
Tax -1,599 -1,312 -1,076 -812 -525 -252 360 -
NP 3,513 2,497 1,809 1,327 1,897 1,926 1,686 63.35%
-
NP to SH 3,513 2,497 1,933 1,451 2,021 1,863 1,011 129.93%
-
Tax Rate 31.28% 34.44% 37.30% 37.96% 21.68% 11.57% -27.15% -
Total Cost 6,699 6,743 6,346 6,048 4,545 3,845 3,650 50.07%
-
Net Worth 87,565 59,976 43,229 43,204 47,366 48,432 48,202 49.04%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 1,867 2,484 2,484 2,631 1,854 1,080 1,080 44.18%
Div Payout % 53.15% 99.51% 128.55% 181.38% 91.74% 58.01% 106.90% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 87,565 59,976 43,229 43,204 47,366 48,432 48,202 49.04%
NOSH 10,810 14,994 10,807 10,801 10,740 10,810 10,807 0.01%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 34.40% 27.02% 22.18% 17.99% 29.45% 33.37% 31.60% -
ROE 4.01% 4.16% 4.47% 3.36% 4.27% 3.85% 2.10% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 94.46 61.62 75.46 68.28 59.98 53.38 49.37 54.30%
EPS 32.50 16.65 17.89 13.43 18.82 17.23 9.35 129.98%
DPS 17.27 16.57 23.04 24.40 17.20 10.00 10.00 44.08%
NAPS 8.10 4.00 4.00 4.00 4.41 4.48 4.46 49.01%
Adjusted Per Share Value based on latest NOSH - 10,801
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 15.75 14.25 12.58 11.37 9.93 8.90 8.23 54.32%
EPS 5.42 3.85 2.98 2.24 3.12 2.87 1.56 129.91%
DPS 2.88 3.83 3.83 4.06 2.86 1.67 1.67 43.95%
NAPS 1.3503 0.9248 0.6666 0.6662 0.7304 0.7468 0.7433 49.04%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 17.60 12.90 2.30 2.47 2.73 3.12 2.33 -
P/RPS 18.63 20.93 3.05 3.62 4.55 5.84 4.72 150.38%
P/EPS 54.16 77.46 12.86 18.39 14.51 18.11 24.91 68.06%
EY 1.85 1.29 7.78 5.44 6.89 5.52 4.01 -40.37%
DY 0.98 1.28 10.02 9.88 6.30 3.21 4.29 -62.73%
P/NAPS 2.17 3.23 0.58 0.62 0.62 0.70 0.52 159.88%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 24/05/02 28/02/02 -
Price 2.52 15.40 2.27 2.50 2.70 2.90 2.33 -
P/RPS 2.67 24.99 3.01 3.66 4.50 5.43 4.72 -31.67%
P/EPS 7.75 92.48 12.69 18.61 14.35 16.83 24.91 -54.18%
EY 12.90 1.08 7.88 5.37 6.97 5.94 4.01 118.38%
DY 6.85 1.08 10.15 9.76 6.37 3.45 4.29 36.72%
P/NAPS 0.31 3.85 0.57 0.63 0.61 0.65 0.52 -29.23%

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