[RVIEW] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 22.06%
YoY- 99.66%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 11,051 12,143 12,568 12,847 13,018 12,550 11,441 -2.27%
PBT 7,064 8,945 10,591 12,437 10,346 9,196 7,925 -7.36%
Tax -2,307 -2,996 -3,349 -3,516 -3,037 -2,206 -1,905 13.57%
NP 4,757 5,949 7,242 8,921 7,309 6,990 6,020 -14.49%
-
NP to SH 4,757 5,949 7,242 8,921 7,309 6,990 6,020 -14.49%
-
Tax Rate 32.66% 33.49% 31.62% 28.27% 29.35% 23.99% 24.04% -
Total Cost 6,294 6,194 5,326 3,926 5,709 5,560 5,421 10.43%
-
Net Worth 64,863 64,973 104,751 64,889 100,458 93,338 91,326 -20.34%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,401 1,399 1,399 5,571 5,571 5,569 5,569 -60.04%
Div Payout % 29.45% 23.53% 19.33% 62.45% 76.22% 79.68% 92.52% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 64,863 64,973 104,751 64,889 100,458 93,338 91,326 -20.34%
NOSH 64,863 64,973 64,661 64,889 64,812 64,818 64,770 0.09%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 43.05% 48.99% 57.62% 69.44% 56.15% 55.70% 52.62% -
ROE 7.33% 9.16% 6.91% 13.75% 7.28% 7.49% 6.59% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 17.04 18.69 19.44 19.80 20.09 19.36 17.66 -2.34%
EPS 7.33 9.16 11.20 13.75 11.28 10.78 9.29 -14.57%
DPS 2.16 2.16 2.16 8.60 8.60 8.60 8.60 -60.09%
NAPS 1.00 1.00 1.62 1.00 1.55 1.44 1.41 -20.42%
Adjusted Per Share Value based on latest NOSH - 64,889
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 17.04 18.72 19.38 19.81 20.07 19.35 17.64 -2.27%
EPS 7.33 9.17 11.17 13.75 11.27 10.78 9.28 -14.51%
DPS 2.16 2.16 2.16 8.59 8.59 8.59 8.59 -60.06%
NAPS 1.00 1.0017 1.615 1.0004 1.5488 1.4391 1.408 -20.34%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.63 1.74 1.75 1.94 2.08 2.14 2.22 -
P/RPS 9.57 9.31 9.00 9.80 10.36 11.05 12.57 -16.58%
P/EPS 22.23 19.00 15.63 14.11 18.44 19.84 23.89 -4.67%
EY 4.50 5.26 6.40 7.09 5.42 5.04 4.19 4.85%
DY 1.33 1.24 1.23 4.43 4.13 4.02 3.87 -50.84%
P/NAPS 1.63 1.74 1.08 1.94 1.34 1.49 1.57 2.52%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 29/11/05 17/08/05 25/05/05 28/02/05 26/11/04 27/08/04 -
Price 1.70 1.70 1.72 1.77 2.00 2.17 2.13 -
P/RPS 9.98 9.10 8.85 8.94 9.96 11.21 12.06 -11.82%
P/EPS 23.18 18.57 15.36 12.87 17.73 20.12 22.92 0.75%
EY 4.31 5.39 6.51 7.77 5.64 4.97 4.36 -0.76%
DY 1.27 1.27 1.26 4.86 4.30 3.96 4.04 -53.66%
P/NAPS 1.70 1.70 1.06 1.77 1.29 1.51 1.51 8.19%

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