[RVIEW] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 33.22%
YoY- 91.2%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 9,938 10,212 9,240 8,155 7,375 6,442 5,771 43.62%
PBT 5,311 5,112 3,809 2,885 2,139 2,422 2,178 81.06%
Tax -1,532 -1,599 -1,312 -1,076 -812 -525 -252 232.73%
NP 3,779 3,513 2,497 1,809 1,327 1,897 1,926 56.66%
-
NP to SH 3,779 3,513 2,497 1,933 1,451 2,021 1,863 60.17%
-
Tax Rate 28.85% 31.28% 34.44% 37.30% 37.96% 21.68% 11.57% -
Total Cost 6,159 6,699 6,743 6,346 6,048 4,545 3,845 36.86%
-
Net Worth 88,355 87,565 59,976 43,229 43,204 47,366 48,432 49.24%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 1,089 1,867 2,484 2,484 2,631 1,854 1,080 0.55%
Div Payout % 28.83% 53.15% 99.51% 128.55% 181.38% 91.74% 58.01% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 88,355 87,565 59,976 43,229 43,204 47,366 48,432 49.24%
NOSH 64,967 10,810 14,994 10,807 10,801 10,740 10,810 230.19%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 38.03% 34.40% 27.02% 22.18% 17.99% 29.45% 33.37% -
ROE 4.28% 4.01% 4.16% 4.47% 3.36% 4.27% 3.85% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 15.30 94.46 61.62 75.46 68.28 59.98 53.38 -56.49%
EPS 5.82 32.50 16.65 17.89 13.43 18.82 17.23 -51.46%
DPS 1.68 17.27 16.57 23.04 24.40 17.20 10.00 -69.52%
NAPS 1.36 8.10 4.00 4.00 4.00 4.41 4.48 -54.79%
Adjusted Per Share Value based on latest NOSH - 10,807
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 15.32 15.75 14.25 12.58 11.37 9.93 8.90 43.58%
EPS 5.83 5.42 3.85 2.98 2.24 3.12 2.87 60.32%
DPS 1.68 2.88 3.83 3.83 4.06 2.86 1.67 0.39%
NAPS 1.3625 1.3503 0.9248 0.6666 0.6662 0.7304 0.7468 49.25%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.38 17.60 12.90 2.30 2.47 2.73 3.12 -
P/RPS 15.56 18.63 20.93 3.05 3.62 4.55 5.84 92.07%
P/EPS 40.92 54.16 77.46 12.86 18.39 14.51 18.11 72.10%
EY 2.44 1.85 1.29 7.78 5.44 6.89 5.52 -41.94%
DY 0.70 0.98 1.28 10.02 9.88 6.30 3.21 -63.73%
P/NAPS 1.75 2.17 3.23 0.58 0.62 0.62 0.70 84.09%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 24/05/02 -
Price 2.40 2.52 15.40 2.27 2.50 2.70 2.90 -
P/RPS 15.69 2.67 24.99 3.01 3.66 4.50 5.43 102.73%
P/EPS 41.26 7.75 92.48 12.69 18.61 14.35 16.83 81.71%
EY 2.42 12.90 1.08 7.88 5.37 6.97 5.94 -45.01%
DY 0.70 6.85 1.08 10.15 9.76 6.37 3.45 -65.43%
P/NAPS 1.76 0.31 3.85 0.57 0.63 0.61 0.65 94.14%

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