[RVIEW] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 4.56%
YoY- 69.43%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 20,936 11,975 11,051 13,018 10,325 8,155 5,336 25.57%
PBT 19,482 9,469 7,064 10,346 5,841 2,885 1,326 56.46%
Tax -3,987 -2,831 -2,307 -3,037 -1,527 -1,076 360 -
NP 15,495 6,638 4,757 7,309 4,314 1,809 1,686 44.70%
-
NP to SH 15,495 6,638 4,757 7,309 4,314 1,933 1,011 57.57%
-
Tax Rate 20.47% 29.90% 32.66% 29.35% 26.14% 37.30% -27.15% -
Total Cost 5,441 5,337 6,294 5,709 6,011 6,346 3,650 6.87%
-
Net Worth 129,741 112,042 64,863 100,458 91,292 43,229 48,202 17.93%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 8,484 2,331 1,401 5,571 1,554 2,484 1,080 40.97%
Div Payout % 54.75% 35.12% 29.45% 76.22% 36.03% 128.55% 106.90% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 129,741 112,042 64,863 100,458 91,292 43,229 48,202 17.93%
NOSH 64,870 64,764 64,863 64,812 64,746 10,807 10,807 34.79%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 74.01% 55.43% 43.05% 56.15% 41.78% 22.18% 31.60% -
ROE 11.94% 5.92% 7.33% 7.28% 4.73% 4.47% 2.10% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 32.27 18.49 17.04 20.09 15.95 75.46 49.37 -6.83%
EPS 23.89 10.25 7.33 11.28 6.66 17.89 9.35 16.91%
DPS 13.08 3.60 2.16 8.60 2.40 23.04 10.00 4.57%
NAPS 2.00 1.73 1.00 1.55 1.41 4.00 4.46 -12.50%
Adjusted Per Share Value based on latest NOSH - 64,812
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 32.28 18.46 17.04 20.07 15.92 12.57 8.23 25.56%
EPS 23.89 10.23 7.33 11.27 6.65 2.98 1.56 57.55%
DPS 13.08 3.59 2.16 8.59 2.40 3.83 1.67 40.90%
NAPS 2.0003 1.7274 1.00 1.5488 1.4075 0.6665 0.7432 17.93%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.29 1.88 1.63 2.08 2.32 2.30 2.33 -
P/RPS 7.10 10.17 9.57 10.36 14.55 3.05 4.72 7.03%
P/EPS 9.59 18.34 22.23 18.44 34.82 12.86 24.91 -14.70%
EY 10.43 5.45 4.50 5.42 2.87 7.78 4.01 17.26%
DY 5.71 1.91 1.33 4.13 1.03 10.02 4.29 4.87%
P/NAPS 1.15 1.09 1.63 1.34 1.65 0.58 0.52 14.13%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 26/02/07 27/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 2.50 1.98 1.70 2.00 2.36 2.27 2.33 -
P/RPS 7.75 10.71 9.98 9.96 14.80 3.01 4.72 8.61%
P/EPS 10.47 19.32 23.18 17.73 35.42 12.69 24.91 -13.44%
EY 9.55 5.18 4.31 5.64 2.82 7.88 4.01 15.55%
DY 5.23 1.82 1.27 4.30 1.02 10.15 4.29 3.35%
P/NAPS 1.25 1.14 1.70 1.29 1.67 0.57 0.52 15.73%

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