[RVIEW] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 54.25%
YoY- 91.99%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 13,513 9,280 8,907 9,781 7,556 5,772 3,734 23.89%
PBT 14,489 7,082 6,045 7,447 4,091 1,664 852 60.32%
Tax -2,082 -1,545 -1,819 -1,860 -1,181 -725 -229 44.44%
NP 12,407 5,537 4,226 5,587 2,910 939 623 64.60%
-
NP to SH 12,407 5,537 4,226 5,587 2,910 939 623 64.60%
-
Tax Rate 14.37% 21.82% 30.09% 24.98% 28.87% 43.57% 26.88% -
Total Cost 1,106 3,743 4,681 4,194 4,646 4,833 3,111 -15.82%
-
Net Worth 121,281 124,485 64,882 93,441 88,142 48,408 47,806 16.77%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 2,801 - - 4,178 933 777 - -
Div Payout % 22.58% - - 74.80% 32.07% 82.85% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 121,281 124,485 64,882 93,441 88,142 48,408 47,806 16.77%
NOSH 64,856 64,836 64,882 64,889 64,810 10,805 10,815 34.77%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 91.82% 59.67% 47.45% 57.12% 38.51% 16.27% 16.68% -
ROE 10.23% 4.45% 6.51% 5.98% 3.30% 1.94% 1.30% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 20.84 14.31 13.73 15.07 11.66 53.42 34.52 -8.06%
EPS 19.13 8.54 6.52 8.61 4.49 8.69 5.76 22.13%
DPS 4.32 0.00 0.00 6.44 1.44 7.20 0.00 -
NAPS 1.87 1.92 1.00 1.44 1.36 4.48 4.42 -13.35%
Adjusted Per Share Value based on latest NOSH - 64,818
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 20.83 14.31 13.73 15.08 11.65 8.90 5.76 23.88%
EPS 19.13 8.54 6.52 8.61 4.49 1.45 0.96 64.61%
DPS 4.32 0.00 0.00 6.44 1.44 1.20 0.00 -
NAPS 1.8699 1.9193 1.0003 1.4406 1.3589 0.7463 0.7371 16.77%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.85 1.70 1.74 2.14 2.38 2.47 1.20 -
P/RPS 8.88 11.88 12.67 14.20 20.41 4.62 3.48 16.88%
P/EPS 9.67 19.91 26.71 24.85 53.01 28.42 20.83 -12.00%
EY 10.34 5.02 3.74 4.02 1.89 3.52 4.80 13.63%
DY 2.34 0.00 0.00 3.01 0.61 2.91 0.00 -
P/NAPS 0.99 0.89 1.74 1.49 1.75 0.55 0.27 24.16%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/11/07 30/11/06 29/11/05 26/11/04 28/11/03 29/11/02 23/11/01 -
Price 2.00 1.84 1.70 2.17 2.40 2.50 1.70 -
P/RPS 9.60 12.86 12.38 14.40 20.59 4.68 4.92 11.77%
P/EPS 10.45 21.55 26.10 25.20 53.45 28.77 29.51 -15.88%
EY 9.57 4.64 3.83 3.97 1.87 3.48 3.39 18.87%
DY 2.16 0.00 0.00 2.97 0.60 2.88 0.00 -
P/NAPS 1.07 0.96 1.70 1.51 1.76 0.56 0.38 18.82%

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