[RVIEW] QoQ Annualized Quarter 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- 44.49%
YoY- 78.93%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 10,074 10,030 9,940 8,154 7,696 5,916 5,600 47.86%
PBT 5,454 5,348 5,152 2,884 2,218 894 1,456 141.00%
Tax -1,574 -1,518 -1,440 -1,075 -966 -472 -496 115.79%
NP 3,880 3,830 3,712 1,809 1,252 422 960 153.51%
-
NP to SH 3,880 3,830 5,152 1,809 1,252 422 960 153.51%
-
Tax Rate 28.86% 28.38% 27.95% 37.27% 43.55% 52.80% 34.07% -
Total Cost 6,194 6,200 6,228 6,345 6,444 5,494 4,640 21.21%
-
Net Worth 88,142 87,536 68,073 48,412 48,408 47,718 48,432 49.00%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 1,244 311 - 2,377 1,037 - - -
Div Payout % 32.07% 8.13% - 131.42% 82.85% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 88,142 87,536 68,073 48,412 48,408 47,718 48,432 49.00%
NOSH 64,810 10,806 14,994 10,806 10,805 10,820 10,810 229.66%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 38.51% 38.19% 37.34% 22.19% 16.27% 7.13% 17.14% -
ROE 4.40% 4.38% 7.57% 3.74% 2.59% 0.88% 1.98% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 15.54 92.81 66.29 75.45 71.22 54.67 51.80 -55.15%
EPS 5.99 35.44 34.36 16.74 11.59 3.90 8.88 -23.06%
DPS 1.92 2.88 0.00 22.00 9.60 0.00 0.00 -
NAPS 1.36 8.10 4.54 4.48 4.48 4.41 4.48 -54.79%
Adjusted Per Share Value based on latest NOSH - 10,807
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 15.54 15.47 15.33 12.57 11.87 9.12 8.64 47.84%
EPS 5.98 5.91 7.94 2.79 1.93 0.65 1.48 153.46%
DPS 1.92 0.48 0.00 3.67 1.60 0.00 0.00 -
NAPS 1.3592 1.3498 1.0497 0.7465 0.7465 0.7358 0.7468 49.01%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.38 17.60 12.90 2.30 2.47 2.73 3.12 -
P/RPS 15.31 18.96 19.46 3.05 3.47 4.99 6.02 86.21%
P/EPS 39.76 49.66 37.54 13.74 21.32 70.00 35.14 8.57%
EY 2.52 2.01 2.66 7.28 4.69 1.43 2.85 -7.86%
DY 0.81 0.16 0.00 9.57 3.89 0.00 0.00 -
P/NAPS 1.75 2.17 2.84 0.51 0.55 0.62 0.70 84.09%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 24/05/02 -
Price 2.40 2.52 15.40 2.27 2.50 2.70 2.90 -
P/RPS 15.44 2.72 23.23 3.01 3.51 4.94 5.60 96.50%
P/EPS 40.09 7.11 44.82 13.56 21.58 69.23 32.66 14.62%
EY 2.49 14.06 2.23 7.37 4.63 1.44 3.06 -12.82%
DY 0.80 1.14 0.00 9.69 3.84 0.00 0.00 -
P/NAPS 1.76 0.31 3.39 0.51 0.56 0.61 0.65 94.14%

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