[RVIEW] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 14.71%
YoY- 133.43%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 29,628 29,433 25,939 20,936 16,208 14,356 13,059 72.40%
PBT 21,716 24,262 23,220 19,482 17,016 14,828 10,910 58.03%
Tax -5,111 -5,058 -3,942 -3,987 -3,508 -2,845 -2,853 47.34%
NP 16,605 19,204 19,278 15,495 13,508 11,983 8,057 61.73%
-
NP to SH 16,605 19,204 19,278 15,495 13,508 11,983 8,057 61.73%
-
Tax Rate 23.54% 20.85% 16.98% 20.47% 20.62% 19.19% 26.15% -
Total Cost 13,023 10,229 6,661 5,441 2,700 2,373 5,002 88.92%
-
Net Worth 162,842 159,507 158,929 129,741 121,266 118,722 113,445 27.16%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 13,361 12,322 8,484 8,484 5,132 2,331 2,331 219.26%
Div Payout % 80.47% 64.17% 44.01% 54.75% 38.00% 19.46% 28.94% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 162,842 159,507 158,929 129,741 121,266 118,722 113,445 27.16%
NOSH 64,877 64,840 64,869 64,870 64,848 64,875 64,826 0.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 56.04% 65.25% 74.32% 74.01% 83.34% 83.47% 61.70% -
ROE 10.20% 12.04% 12.13% 11.94% 11.14% 10.09% 7.10% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 45.67 45.39 39.99 32.27 24.99 22.13 20.14 72.34%
EPS 25.59 29.62 29.72 23.89 20.83 18.47 12.43 61.61%
DPS 20.60 19.00 13.08 13.08 7.92 3.60 3.60 218.90%
NAPS 2.51 2.46 2.45 2.00 1.87 1.83 1.75 27.09%
Adjusted Per Share Value based on latest NOSH - 64,870
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 45.68 45.38 39.99 32.28 24.99 22.13 20.13 72.42%
EPS 25.60 29.61 29.72 23.89 20.83 18.47 12.42 61.74%
DPS 20.60 19.00 13.08 13.08 7.91 3.59 3.59 219.49%
NAPS 2.5106 2.4592 2.4503 2.0003 1.8696 1.8304 1.7491 27.16%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.10 2.46 2.40 2.29 1.85 1.95 1.90 -
P/RPS 4.60 5.42 6.00 7.10 7.40 8.81 9.43 -37.95%
P/EPS 8.20 8.31 8.08 9.59 8.88 10.56 15.29 -33.91%
EY 12.19 12.04 12.38 10.43 11.26 9.47 6.54 51.28%
DY 9.81 7.72 5.45 5.71 4.28 1.85 1.89 198.88%
P/NAPS 0.84 1.00 0.98 1.15 0.99 1.07 1.09 -15.90%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 29/10/08 28/07/08 25/04/08 26/02/08 23/11/07 23/08/07 11/06/07 -
Price 1.48 2.30 2.45 2.50 2.00 1.88 1.91 -
P/RPS 3.24 5.07 6.13 7.75 8.00 8.50 9.48 -51.02%
P/EPS 5.78 7.77 8.24 10.47 9.60 10.18 15.37 -47.80%
EY 17.29 12.88 12.13 9.55 10.42 9.82 6.51 91.44%
DY 13.92 8.26 5.34 5.23 3.96 1.91 1.88 278.50%
P/NAPS 0.59 0.93 1.00 1.25 1.07 1.03 1.09 -33.50%

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