[RVIEW] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 33.22%
YoY- 91.2%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 11,051 13,018 10,325 8,155 5,336 6,660 8,662 -0.25%
PBT 7,064 10,346 5,841 2,885 1,326 2,541 3,651 -0.69%
Tax -2,307 -3,037 -1,527 -1,076 360 -643 -75 -3.57%
NP 4,757 7,309 4,314 1,809 1,686 1,898 3,576 -0.30%
-
NP to SH 4,757 7,309 4,314 1,933 1,011 1,898 3,576 -0.30%
-
Tax Rate 32.66% 29.35% 26.14% 37.30% -27.15% 25.30% 2.05% -
Total Cost 6,294 5,709 6,011 6,346 3,650 4,762 5,086 -0.22%
-
Net Worth 64,863 100,458 91,292 43,229 48,202 47,878 48,291 -0.31%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 1,401 5,571 1,554 2,484 1,080 2,047 2,489 0.61%
Div Payout % 29.45% 76.22% 36.03% 128.55% 106.90% 107.89% 69.61% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 64,863 100,458 91,292 43,229 48,202 47,878 48,291 -0.31%
NOSH 64,863 64,812 64,746 10,807 10,807 10,759 10,803 -1.88%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 43.05% 56.15% 41.78% 22.18% 31.60% 28.50% 41.28% -
ROE 7.33% 7.28% 4.73% 4.47% 2.10% 3.96% 7.41% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 17.04 20.09 15.95 75.46 49.37 61.90 80.18 1.66%
EPS 7.33 11.28 6.66 17.89 9.35 17.64 33.10 1.61%
DPS 2.16 8.60 2.40 23.04 10.00 19.03 23.04 2.54%
NAPS 1.00 1.55 1.41 4.00 4.46 4.45 4.47 1.60%
Adjusted Per Share Value based on latest NOSH - 10,807
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 17.04 20.07 15.92 12.58 8.23 10.27 13.36 -0.25%
EPS 7.34 11.27 6.65 2.98 1.56 2.93 5.51 -0.30%
DPS 2.16 8.59 2.40 3.83 1.67 3.16 3.84 0.61%
NAPS 1.0002 1.5491 1.4077 0.6666 0.7433 0.7383 0.7447 -0.31%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.63 2.08 2.32 2.30 2.33 1.37 0.00 -
P/RPS 9.57 10.36 14.55 3.05 4.72 2.21 0.00 -100.00%
P/EPS 22.23 18.44 34.82 12.86 24.91 7.77 0.00 -100.00%
EY 4.50 5.42 2.87 7.78 4.01 12.88 0.00 -100.00%
DY 1.33 4.13 1.03 10.02 4.29 13.89 0.00 -100.00%
P/NAPS 1.63 1.34 1.65 0.58 0.52 0.31 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 28/02/05 27/02/04 28/02/03 28/02/02 27/02/01 - -
Price 1.70 2.00 2.36 2.27 2.33 1.42 0.00 -
P/RPS 9.98 9.96 14.80 3.01 4.72 2.29 0.00 -100.00%
P/EPS 23.18 17.73 35.42 12.69 24.91 8.05 0.00 -100.00%
EY 4.31 5.64 2.82 7.88 4.01 12.42 0.00 -100.00%
DY 1.27 4.30 1.02 10.15 4.29 13.40 0.00 -100.00%
P/NAPS 1.70 1.29 1.67 0.57 0.52 0.32 0.00 -100.00%

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