[RVIEW] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 9.38%
YoY- 39.54%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 16,208 14,356 13,059 11,975 11,425 9,864 10,256 35.63%
PBT 17,016 14,828 10,910 9,469 8,101 4,396 4,279 150.79%
Tax -3,508 -2,845 -2,853 -2,831 -2,032 -1,909 -1,956 47.56%
NP 13,508 11,983 8,057 6,638 6,069 2,487 2,323 223.02%
-
NP to SH 13,508 11,983 8,057 6,638 6,069 2,487 2,323 223.02%
-
Tax Rate 20.62% 19.19% 26.15% 29.90% 25.08% 43.43% 45.71% -
Total Cost 2,700 2,373 5,002 5,337 5,356 7,377 7,933 -51.22%
-
Net Worth 121,266 118,722 113,445 112,042 124,478 113,417 112,449 5.15%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 5,132 2,331 2,331 2,331 1,401 1,401 1,401 137.44%
Div Payout % 38.00% 19.46% 28.94% 35.12% 23.09% 56.33% 60.31% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 121,266 118,722 113,445 112,042 124,478 113,417 112,449 5.15%
NOSH 64,848 64,875 64,826 64,764 64,832 64,810 64,999 -0.15%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 83.34% 83.47% 61.70% 55.43% 53.12% 25.21% 22.65% -
ROE 11.14% 10.09% 7.10% 5.92% 4.88% 2.19% 2.07% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 24.99 22.13 20.14 18.49 17.62 15.22 15.78 35.82%
EPS 20.83 18.47 12.43 10.25 9.36 3.84 3.57 223.75%
DPS 7.92 3.60 3.60 3.60 2.16 2.16 2.16 137.59%
NAPS 1.87 1.83 1.75 1.73 1.92 1.75 1.73 5.31%
Adjusted Per Share Value based on latest NOSH - 64,764
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 24.99 22.13 20.13 18.46 17.61 15.21 15.81 35.65%
EPS 20.83 18.47 12.42 10.23 9.36 3.83 3.58 223.15%
DPS 7.91 3.59 3.59 3.59 2.16 2.16 2.16 137.39%
NAPS 1.8696 1.8304 1.7491 1.7274 1.9191 1.7486 1.7337 5.15%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.85 1.95 1.90 1.88 1.70 1.62 1.73 -
P/RPS 7.40 8.81 9.43 10.17 9.65 10.64 10.96 -23.01%
P/EPS 8.88 10.56 15.29 18.34 18.16 42.22 48.41 -67.68%
EY 11.26 9.47 6.54 5.45 5.51 2.37 2.07 208.98%
DY 4.28 1.85 1.89 1.91 1.27 1.33 1.25 127.00%
P/NAPS 0.99 1.07 1.09 1.09 0.89 0.93 1.00 -0.66%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 23/08/07 11/06/07 26/02/07 30/11/06 28/08/06 30/05/06 -
Price 2.00 1.88 1.91 1.98 1.84 1.76 1.66 -
P/RPS 8.00 8.50 9.48 10.71 10.44 11.56 10.52 -16.67%
P/EPS 9.60 10.18 15.37 19.32 19.66 45.86 46.45 -65.01%
EY 10.42 9.82 6.51 5.18 5.09 2.18 2.15 186.11%
DY 3.96 1.91 1.88 1.82 1.17 1.23 1.30 109.99%
P/NAPS 1.07 1.03 1.09 1.14 0.96 1.01 0.96 7.49%

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