[RVIEW] YoY TTM 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- 16.11%
YoY- 84.97%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 16,208 11,425 12,143 12,550 9,938 7,375 5,311 20.42%
PBT 17,016 8,101 8,945 9,196 5,311 2,139 2,044 42.33%
Tax -3,508 -2,032 -2,996 -2,206 -1,532 -812 293 -
NP 13,508 6,069 5,949 6,990 3,779 1,327 2,337 33.94%
-
NP to SH 13,508 6,069 5,949 6,990 3,779 1,451 1,662 41.77%
-
Tax Rate 20.62% 25.08% 33.49% 23.99% 28.85% 37.96% -14.33% -
Total Cost 2,700 5,356 6,194 5,560 6,159 6,048 2,974 -1.59%
-
Net Worth 121,266 124,478 64,973 93,338 88,355 43,204 47,769 16.78%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 5,132 1,401 1,399 5,569 1,089 2,631 1,075 29.74%
Div Payout % 38.00% 23.09% 23.53% 79.68% 28.83% 181.38% 64.74% -
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 121,266 124,478 64,973 93,338 88,355 43,204 47,769 16.78%
NOSH 64,848 64,832 64,973 64,818 64,967 10,801 10,807 34.78%
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 83.34% 53.12% 48.99% 55.70% 38.03% 17.99% 44.00% -
ROE 11.14% 4.88% 9.16% 7.49% 4.28% 3.36% 3.48% -
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 24.99 17.62 18.69 19.36 15.30 68.28 49.14 -10.65%
EPS 20.83 9.36 9.16 10.78 5.82 13.43 15.38 5.18%
DPS 7.92 2.16 2.16 8.60 1.68 24.40 10.00 -3.81%
NAPS 1.87 1.92 1.00 1.44 1.36 4.00 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 24.99 17.62 18.72 19.35 15.32 11.37 8.19 20.42%
EPS 20.83 9.36 9.17 10.78 5.83 2.24 2.56 41.79%
DPS 7.92 2.16 2.16 8.59 1.68 4.06 1.66 29.73%
NAPS 1.8699 1.9195 1.0019 1.4393 1.3625 0.6662 0.7366 16.78%
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 7.40 9.65 9.31 11.05 15.56 3.62 2.44 20.30%
P/EPS 8.88 18.16 19.00 19.84 40.92 18.39 7.80 2.18%
EY 11.26 5.51 5.26 5.04 2.44 5.44 12.81 -2.12%
DY 4.28 1.27 1.24 4.02 0.70 9.88 8.33 -10.50%
P/NAPS 0.99 0.89 1.74 1.49 1.75 0.62 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 8.00 10.44 9.10 11.21 15.69 3.66 3.46 14.98%
P/EPS 9.60 19.66 18.57 20.12 41.26 18.61 11.05 -2.31%
EY 10.42 5.09 5.39 4.97 2.42 5.37 9.05 2.37%
DY 3.96 1.17 1.27 3.96 0.70 9.76 5.88 -6.37%
P/NAPS 1.07 0.96 1.70 1.51 1.76 0.63 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