[RVIEW] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 41.35%
YoY- 61.49%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,695 2,145 3,237 2,769 2,382 1,602 1,577 9.33%
PBT 2,387 1,019 2,900 1,750 1,220 524 1,192 12.26%
Tax -1,286 -487 -1,176 -345 -350 -136 -153 42.56%
NP 1,101 532 1,724 1,405 870 388 1,039 0.97%
-
NP to SH 1,101 532 1,724 1,405 870 388 1,039 0.97%
-
Tax Rate 53.88% 47.79% 40.55% 19.71% 28.69% 25.95% 12.84% -
Total Cost 1,594 1,613 1,513 1,364 1,512 1,214 538 19.83%
-
Net Worth 112,042 64,863 100,458 91,292 48,417 48,202 47,878 15.21%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 2,331 1,401 1,399 1,398 1,296 778 1,075 13.76%
Div Payout % 211.76% 263.36% 81.20% 99.54% 149.07% 200.56% 103.55% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 112,042 64,863 100,458 91,292 48,417 48,202 47,878 15.21%
NOSH 64,764 64,863 64,812 64,746 10,807 10,807 10,759 34.85%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 40.85% 24.80% 53.26% 50.74% 36.52% 24.22% 65.88% -
ROE 0.98% 0.82% 1.72% 1.54% 1.80% 0.80% 2.17% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 4.16 3.31 4.99 4.28 22.04 14.82 14.66 -18.92%
EPS 1.70 0.82 2.66 2.17 8.05 3.59 9.61 -25.06%
DPS 3.60 2.16 2.16 2.16 12.00 7.20 10.00 -15.65%
NAPS 1.73 1.00 1.55 1.41 4.48 4.46 4.45 -14.56%
Adjusted Per Share Value based on latest NOSH - 64,746
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 4.16 3.31 4.99 4.27 3.67 2.47 2.43 9.36%
EPS 1.70 0.82 2.66 2.17 1.34 0.60 1.60 1.01%
DPS 3.59 2.16 2.16 2.16 2.00 1.20 1.66 13.71%
NAPS 1.7274 1.00 1.5488 1.4075 0.7465 0.7432 0.7382 15.21%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.88 1.63 2.08 2.32 2.30 2.33 1.37 -
P/RPS 45.18 49.29 41.65 54.25 10.44 15.72 9.35 30.00%
P/EPS 110.59 198.74 78.20 106.91 28.57 64.90 14.19 40.78%
EY 0.90 0.50 1.28 0.94 3.50 1.54 7.05 -29.02%
DY 1.91 1.33 1.04 0.93 5.22 3.09 7.30 -20.01%
P/NAPS 1.09 1.63 1.34 1.65 0.51 0.52 0.31 23.30%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 27/02/06 28/02/05 27/02/04 28/02/03 28/02/02 27/02/01 -
Price 1.98 1.70 2.00 2.36 2.27 2.33 1.42 -
P/RPS 47.58 51.41 40.04 55.18 10.30 15.72 9.69 30.35%
P/EPS 116.47 207.27 75.19 108.76 28.20 64.90 14.70 41.17%
EY 0.86 0.48 1.33 0.92 3.55 1.54 6.80 -29.14%
DY 1.82 1.27 1.08 0.92 5.29 3.09 7.04 -20.17%
P/NAPS 1.14 1.70 1.29 1.67 0.51 0.52 0.32 23.57%

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