[RVIEW] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -20.04%
YoY- -34.92%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 26,283 20,936 11,975 11,051 13,018 10,325 8,155 21.51%
PBT 16,286 19,482 9,469 7,064 10,346 5,841 2,885 33.40%
Tax -4,290 -3,987 -2,831 -2,307 -3,037 -1,527 -1,076 25.89%
NP 11,996 15,495 6,638 4,757 7,309 4,314 1,809 37.02%
-
NP to SH 11,996 15,495 6,638 4,757 7,309 4,314 1,933 35.52%
-
Tax Rate 26.34% 20.47% 29.90% 32.66% 29.35% 26.14% 37.30% -
Total Cost 14,287 5,441 5,337 6,294 5,709 6,011 6,346 14.46%
-
Net Worth 18,252,001 129,741 112,042 64,863 100,458 91,292 43,229 173.64%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 683,003 8,484 2,331 1,401 5,571 1,554 2,484 154.78%
Div Payout % 5,693.59% 54.75% 35.12% 29.45% 76.22% 36.03% 128.55% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 18,252,001 129,741 112,042 64,863 100,458 91,292 43,229 173.64%
NOSH 7,605,000 64,870 64,764 64,863 64,812 64,746 10,807 197.94%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 45.64% 74.01% 55.43% 43.05% 56.15% 41.78% 22.18% -
ROE 0.07% 11.94% 5.92% 7.33% 7.28% 4.73% 4.47% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 0.35 32.27 18.49 17.04 20.09 15.95 75.46 -59.12%
EPS 0.16 23.89 10.25 7.33 11.28 6.66 17.89 -54.40%
DPS 8.98 13.08 3.60 2.16 8.60 2.40 23.04 -14.52%
NAPS 2.40 2.00 1.73 1.00 1.55 1.41 4.00 -8.15%
Adjusted Per Share Value based on latest NOSH - 64,863
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 40.52 32.28 18.46 17.04 20.07 15.92 12.57 21.51%
EPS 18.49 23.89 10.23 7.33 11.27 6.65 2.98 35.51%
DPS 1,053.02 13.08 3.59 2.16 8.59 2.40 3.83 154.78%
NAPS 281.4013 2.0003 1.7274 1.00 1.5488 1.4075 0.6665 173.64%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.61 2.29 1.88 1.63 2.08 2.32 2.30 -
P/RPS 465.85 7.10 10.17 9.57 10.36 14.55 3.05 131.02%
P/EPS 1,020.68 9.59 18.34 22.23 18.44 34.82 12.86 107.16%
EY 0.10 10.43 5.45 4.50 5.42 2.87 7.78 -51.56%
DY 5.58 5.71 1.91 1.33 4.13 1.03 10.02 -9.28%
P/NAPS 0.67 1.15 1.09 1.63 1.34 1.65 0.58 2.43%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 26/02/08 26/02/07 27/02/06 28/02/05 27/02/04 28/02/03 -
Price 1.80 2.50 1.98 1.70 2.00 2.36 2.27 -
P/RPS 520.83 7.75 10.71 9.98 9.96 14.80 3.01 135.87%
P/EPS 1,141.13 10.47 19.32 23.18 17.73 35.42 12.69 111.51%
EY 0.09 9.55 5.18 4.31 5.64 2.82 7.88 -52.51%
DY 4.99 5.23 1.82 1.27 4.30 1.02 10.15 -11.15%
P/NAPS 0.75 1.25 1.14 1.70 1.29 1.67 0.57 4.67%

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