[RVIEW] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 196.68%
YoY- 50.72%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 10,030 9,940 8,154 7,696 5,916 5,600 5,336 52.48%
PBT 5,348 5,152 2,884 2,218 894 1,456 1,376 147.81%
Tax -1,518 -1,440 -1,075 -966 -472 -496 -365 159.29%
NP 3,830 3,712 1,809 1,252 422 960 1,011 143.60%
-
NP to SH 3,830 5,152 1,809 1,252 422 960 1,011 143.60%
-
Tax Rate 28.38% 27.95% 37.27% 43.55% 52.80% 34.07% 26.53% -
Total Cost 6,200 6,228 6,345 6,444 5,494 4,640 4,325 27.22%
-
Net Worth 87,536 68,073 48,412 48,408 47,718 48,432 48,225 48.96%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 311 - 2,377 1,037 - - 1,712 -68.02%
Div Payout % 8.13% - 131.42% 82.85% - - 169.41% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 87,536 68,073 48,412 48,408 47,718 48,432 48,225 48.96%
NOSH 10,806 14,994 10,806 10,805 10,820 10,810 10,812 -0.03%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 38.19% 37.34% 22.19% 16.27% 7.13% 17.14% 18.95% -
ROE 4.38% 7.57% 3.74% 2.59% 0.88% 1.98% 2.10% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 92.81 66.29 75.45 71.22 54.67 51.80 49.35 52.53%
EPS 35.44 34.36 16.74 11.59 3.90 8.88 9.35 143.69%
DPS 2.88 0.00 22.00 9.60 0.00 0.00 15.84 -68.00%
NAPS 8.10 4.54 4.48 4.48 4.41 4.48 4.46 49.01%
Adjusted Per Share Value based on latest NOSH - 10,801
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 15.46 15.33 12.57 11.87 9.12 8.63 8.23 52.41%
EPS 5.90 7.94 2.79 1.93 0.65 1.48 1.56 143.33%
DPS 0.48 0.00 3.67 1.60 0.00 0.00 2.64 -68.00%
NAPS 1.3496 1.0495 0.7464 0.7463 0.7357 0.7467 0.7435 48.96%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 17.60 12.90 2.30 2.47 2.73 3.12 2.33 -
P/RPS 18.96 19.46 3.05 3.47 4.99 6.02 4.72 153.33%
P/EPS 49.66 37.54 13.74 21.32 70.00 35.14 24.92 58.55%
EY 2.01 2.66 7.28 4.69 1.43 2.85 4.01 -36.97%
DY 0.16 0.00 9.57 3.89 0.00 0.00 6.80 -91.84%
P/NAPS 2.17 2.84 0.51 0.55 0.62 0.70 0.52 159.88%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 24/05/02 28/02/02 -
Price 2.52 15.40 2.27 2.50 2.70 2.90 2.33 -
P/RPS 2.72 23.23 3.01 3.51 4.94 5.60 4.72 -30.82%
P/EPS 7.11 44.82 13.56 21.58 69.23 32.66 24.92 -56.76%
EY 14.06 2.23 7.37 4.63 1.44 3.06 4.01 131.32%
DY 1.14 0.00 9.69 3.84 0.00 0.00 6.80 -69.69%
P/NAPS 0.31 3.39 0.51 0.56 0.61 0.65 0.52 -29.23%

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