[RVIEW] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 7.23%
YoY- 85.12%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 20,936 11,975 11,052 13,019 10,325 8,154 5,336 25.57%
PBT 19,342 9,429 7,064 11,024 5,841 2,884 1,376 55.31%
Tax -3,847 -2,831 -2,306 -3,036 -1,526 -1,075 -365 48.04%
NP 15,495 6,598 4,758 7,988 4,315 1,809 1,011 57.57%
-
NP to SH 15,495 6,598 4,758 7,988 4,315 1,809 1,011 57.57%
-
Tax Rate 19.89% 30.02% 32.64% 27.54% 26.13% 37.27% 26.53% -
Total Cost 5,441 5,377 6,294 5,031 6,010 6,345 4,325 3.89%
-
Net Worth 152,422 112,145 107,697 103,794 91,490 48,412 48,225 21.13%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 8,522 2,333 2,802 5,578 2,335 2,377 1,712 30.65%
Div Payout % 55.00% 35.37% 58.91% 69.84% 54.14% 131.42% 169.41% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 152,422 112,145 107,697 103,794 91,490 48,412 48,225 21.13%
NOSH 64,860 64,824 64,877 64,871 64,887 10,806 10,812 34.77%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 74.01% 55.10% 43.05% 61.36% 41.79% 22.19% 18.95% -
ROE 10.17% 5.88% 4.42% 7.70% 4.72% 3.74% 2.10% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 32.28 18.47 17.04 20.07 15.91 75.45 49.35 -6.82%
EPS 0.24 10.17 7.34 12.32 6.65 16.74 9.35 -45.67%
DPS 13.14 3.60 4.32 8.60 3.60 22.00 15.84 -3.06%
NAPS 2.35 1.73 1.66 1.60 1.41 4.48 4.46 -10.12%
Adjusted Per Share Value based on latest NOSH - 64,812
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 32.28 18.46 17.04 20.07 15.92 12.57 8.23 25.56%
EPS 23.89 10.17 7.34 12.32 6.65 2.79 1.56 57.55%
DPS 13.14 3.60 4.32 8.60 3.60 3.67 2.64 30.65%
NAPS 2.35 1.729 1.6604 1.6003 1.4106 0.7464 0.7435 21.13%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.29 1.88 1.63 2.08 2.32 2.30 2.33 -
P/RPS 7.09 10.18 9.57 10.36 14.58 3.05 4.72 7.01%
P/EPS 9.59 18.47 22.23 16.89 34.89 13.74 24.92 -14.70%
EY 10.43 5.41 4.50 5.92 2.87 7.28 4.01 17.26%
DY 5.74 1.91 2.65 4.13 1.55 9.57 6.80 -2.78%
P/NAPS 0.97 1.09 0.98 1.30 1.65 0.51 0.52 10.94%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 26/02/07 27/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 2.50 1.98 1.70 2.00 2.36 2.27 2.33 -
P/RPS 7.75 10.72 9.98 9.97 14.83 3.01 4.72 8.61%
P/EPS 10.46 19.45 23.18 16.24 35.49 13.56 24.92 -13.46%
EY 9.56 5.14 4.31 6.16 2.82 7.37 4.01 15.57%
DY 5.26 1.82 2.54 4.30 1.53 9.69 6.80 -4.18%
P/NAPS 1.06 1.14 1.02 1.25 1.67 0.51 0.52 12.59%

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