[RVIEW] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 0.71%
YoY- 36.54%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 4,786 3,225 3,650 2,541 2,815 1,882 2,145 14.30%
PBT 4,747 1,042 2,688 1,417 1,218 1,501 676 38.36%
Tax -494 -371 -724 -423 -490 -203 -269 10.65%
NP 4,253 671 1,964 994 728 1,298 407 47.83%
-
NP to SH 4,253 671 1,964 994 728 1,298 407 47.83%
-
Tax Rate 10.41% 35.60% 26.93% 29.85% 40.23% 13.52% 39.79% -
Total Cost 533 2,554 1,686 1,547 2,087 584 1,738 -17.87%
-
Net Worth 124,478 64,973 93,338 88,355 48,389 47,769 48,095 17.16%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - 777 - - -
Div Payout % - - - - 106.82% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 124,478 64,973 93,338 88,355 48,389 47,769 48,095 17.16%
NOSH 64,832 64,973 64,818 64,967 10,801 10,807 10,795 34.80%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 88.86% 20.81% 53.81% 39.12% 25.86% 68.97% 18.97% -
ROE 3.42% 1.03% 2.10% 1.13% 1.50% 2.72% 0.85% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 7.38 4.96 5.63 3.91 26.06 17.41 19.87 -15.21%
EPS 6.56 1.03 3.03 1.53 6.74 12.01 3.77 9.66%
DPS 0.00 0.00 0.00 0.00 7.20 0.00 0.00 -
NAPS 1.92 1.00 1.44 1.36 4.48 4.42 4.455 -13.08%
Adjusted Per Share Value based on latest NOSH - 64,967
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 7.38 4.97 5.63 3.92 4.34 2.90 3.31 14.29%
EPS 6.56 1.03 3.03 1.53 1.12 2.00 0.63 47.74%
DPS 0.00 0.00 0.00 0.00 1.20 0.00 0.00 -
NAPS 1.9191 1.0017 1.4391 1.3622 0.746 0.7365 0.7415 17.16%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.70 1.74 2.14 2.38 2.47 1.20 1.70 -
P/RPS 23.03 35.06 38.00 60.85 9.48 6.89 8.56 17.92%
P/EPS 25.91 168.49 70.63 155.56 36.65 9.99 45.09 -8.81%
EY 3.86 0.59 1.42 0.64 2.73 10.01 2.22 9.65%
DY 0.00 0.00 0.00 0.00 2.91 0.00 0.00 -
P/NAPS 0.89 1.74 1.49 1.75 0.55 0.27 0.38 15.23%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 29/11/05 26/11/04 28/11/03 29/11/02 23/11/01 28/11/00 -
Price 1.84 1.70 2.17 2.40 2.50 1.70 1.92 -
P/RPS 24.93 34.25 38.54 61.36 9.59 9.76 9.66 17.10%
P/EPS 28.05 164.61 71.62 156.86 37.09 14.15 50.93 -9.45%
EY 3.57 0.61 1.40 0.64 2.70 7.06 1.96 10.50%
DY 0.00 0.00 0.00 0.00 2.88 0.00 0.00 -
P/NAPS 0.96 1.70 1.51 1.76 0.56 0.38 0.43 14.31%

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