[RVIEW] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 12.73%
YoY- 122.57%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 29,433 25,939 20,936 16,208 14,356 13,059 11,975 82.22%
PBT 24,262 23,220 19,482 17,016 14,828 10,910 9,469 87.35%
Tax -5,058 -3,942 -3,987 -3,508 -2,845 -2,853 -2,831 47.29%
NP 19,204 19,278 15,495 13,508 11,983 8,057 6,638 103.16%
-
NP to SH 19,204 19,278 15,495 13,508 11,983 8,057 6,638 103.16%
-
Tax Rate 20.85% 16.98% 20.47% 20.62% 19.19% 26.15% 29.90% -
Total Cost 10,229 6,661 5,441 2,700 2,373 5,002 5,337 54.35%
-
Net Worth 159,507 158,929 129,741 121,266 118,722 113,445 112,042 26.57%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 12,322 8,484 8,484 5,132 2,331 2,331 2,331 203.76%
Div Payout % 64.17% 44.01% 54.75% 38.00% 19.46% 28.94% 35.12% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 159,507 158,929 129,741 121,266 118,722 113,445 112,042 26.57%
NOSH 64,840 64,869 64,870 64,848 64,875 64,826 64,764 0.07%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 65.25% 74.32% 74.01% 83.34% 83.47% 61.70% 55.43% -
ROE 12.04% 12.13% 11.94% 11.14% 10.09% 7.10% 5.92% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 45.39 39.99 32.27 24.99 22.13 20.14 18.49 82.07%
EPS 29.62 29.72 23.89 20.83 18.47 12.43 10.25 103.01%
DPS 19.00 13.08 13.08 7.92 3.60 3.60 3.60 203.44%
NAPS 2.46 2.45 2.00 1.87 1.83 1.75 1.73 26.47%
Adjusted Per Share Value based on latest NOSH - 64,848
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 45.39 40.00 32.28 24.99 22.14 20.14 18.47 82.20%
EPS 29.61 29.73 23.89 20.83 18.48 12.42 10.24 103.09%
DPS 19.00 13.08 13.08 7.92 3.60 3.60 3.60 203.44%
NAPS 2.4596 2.4507 2.0006 1.8699 1.8307 1.7493 1.7277 26.57%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.46 2.40 2.29 1.85 1.95 1.90 1.88 -
P/RPS 5.42 6.00 7.10 7.40 8.81 9.43 10.17 -34.29%
P/EPS 8.31 8.08 9.59 8.88 10.56 15.29 18.34 -41.03%
EY 12.04 12.38 10.43 11.26 9.47 6.54 5.45 69.70%
DY 7.72 5.45 5.71 4.28 1.85 1.89 1.91 153.95%
P/NAPS 1.00 0.98 1.15 0.99 1.07 1.09 1.09 -5.58%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/07/08 25/04/08 26/02/08 23/11/07 23/08/07 11/06/07 26/02/07 -
Price 2.30 2.45 2.50 2.00 1.88 1.91 1.98 -
P/RPS 5.07 6.13 7.75 8.00 8.50 9.48 10.71 -39.28%
P/EPS 7.77 8.24 10.47 9.60 10.18 15.37 19.32 -45.54%
EY 12.88 12.13 9.55 10.42 9.82 6.51 5.18 83.63%
DY 8.26 5.34 5.23 3.96 1.91 1.88 1.82 174.37%
P/NAPS 0.93 1.00 1.25 1.07 1.03 1.09 1.14 -12.70%

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