[RVIEW] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 34.74%
YoY- 71.36%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 14,356 9,864 12,568 11,441 10,212 6,442 5,574 17.07%
PBT 14,828 4,396 10,591 7,925 5,112 2,422 1,219 51.62%
Tax -2,845 -1,909 -3,349 -1,905 -1,599 -525 227 -
NP 11,983 2,487 7,242 6,020 3,513 1,897 1,446 42.23%
-
NP to SH 11,983 2,487 7,242 6,020 3,513 2,021 771 57.94%
-
Tax Rate 19.19% 43.43% 31.62% 24.04% 31.28% 21.68% -18.62% -
Total Cost 2,373 7,377 5,326 5,421 6,699 4,545 4,128 -8.81%
-
Net Worth 118,722 113,417 104,751 91,326 87,565 47,366 46,479 16.90%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 2,331 1,401 1,399 5,569 1,867 1,854 1,075 13.76%
Div Payout % 19.46% 56.33% 19.33% 92.52% 53.15% 91.74% 139.55% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 118,722 113,417 104,751 91,326 87,565 47,366 46,479 16.90%
NOSH 64,875 64,810 64,661 64,770 10,810 10,740 10,809 34.78%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 83.47% 25.21% 57.62% 52.62% 34.40% 29.45% 25.94% -
ROE 10.09% 2.19% 6.91% 6.59% 4.01% 4.27% 1.66% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 22.13 15.22 19.44 17.66 94.46 59.98 51.57 -13.14%
EPS 18.47 3.84 11.20 9.29 32.50 18.82 7.13 17.18%
DPS 3.60 2.16 2.16 8.60 17.27 17.20 10.00 -15.65%
NAPS 1.83 1.75 1.62 1.41 8.10 4.41 4.30 -13.26%
Adjusted Per Share Value based on latest NOSH - 64,770
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 22.13 15.21 19.38 17.64 15.74 9.93 8.59 17.07%
EPS 18.47 3.83 11.17 9.28 5.42 3.12 1.19 57.90%
DPS 3.59 2.16 2.16 8.59 2.88 2.86 1.66 13.71%
NAPS 1.8304 1.7486 1.615 1.408 1.35 0.7303 0.7166 16.90%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.95 1.62 1.75 2.22 17.60 2.73 1.24 -
P/RPS 8.81 10.64 9.00 12.57 18.63 4.55 2.40 24.18%
P/EPS 10.56 42.22 15.63 23.89 54.16 14.51 17.38 -7.96%
EY 9.47 2.37 6.40 4.19 1.85 6.89 5.75 8.66%
DY 1.85 1.33 1.23 3.87 0.98 6.30 8.06 -21.74%
P/NAPS 1.07 0.93 1.08 1.57 2.17 0.62 0.29 24.29%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 23/08/07 28/08/06 17/08/05 27/08/04 29/08/03 30/08/02 28/08/01 -
Price 1.88 1.76 1.72 2.13 2.52 2.70 1.41 -
P/RPS 8.50 11.56 8.85 12.06 2.67 4.50 2.73 20.82%
P/EPS 10.18 45.86 15.36 22.92 7.75 14.35 19.77 -10.46%
EY 9.82 2.18 6.51 4.36 12.90 6.97 5.06 11.67%
DY 1.91 1.23 1.26 4.04 6.85 6.37 7.09 -19.62%
P/NAPS 1.03 1.01 1.06 1.51 0.31 0.61 0.33 20.87%

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