[RVIEW] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 184.8%
YoY- 436.67%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 10,325 10,074 10,030 9,940 8,154 7,696 5,916 44.81%
PBT 5,841 5,454 5,348 5,152 2,884 2,218 894 248.29%
Tax -1,526 -1,574 -1,518 -1,440 -1,075 -966 -472 118.17%
NP 4,315 3,880 3,830 3,712 1,809 1,252 422 369.10%
-
NP to SH 4,315 3,880 3,830 5,152 1,809 1,252 422 369.10%
-
Tax Rate 26.13% 28.86% 28.38% 27.95% 37.27% 43.55% 52.80% -
Total Cost 6,010 6,194 6,200 6,228 6,345 6,444 5,494 6.14%
-
Net Worth 91,490 88,142 87,536 68,073 48,412 48,408 47,718 54.15%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 2,335 1,244 311 - 2,377 1,037 - -
Div Payout % 54.14% 32.07% 8.13% - 131.42% 82.85% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 91,490 88,142 87,536 68,073 48,412 48,408 47,718 54.15%
NOSH 64,887 64,810 10,806 14,994 10,806 10,805 10,820 229.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 41.79% 38.51% 38.19% 37.34% 22.19% 16.27% 7.13% -
ROE 4.72% 4.40% 4.38% 7.57% 3.74% 2.59% 0.88% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 15.91 15.54 92.81 66.29 75.45 71.22 54.67 -55.98%
EPS 6.65 5.99 35.44 34.36 16.74 11.59 3.90 42.58%
DPS 3.60 1.92 2.88 0.00 22.00 9.60 0.00 -
NAPS 1.41 1.36 8.10 4.54 4.48 4.48 4.41 -53.14%
Adjusted Per Share Value based on latest NOSH - 14,994
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 15.92 15.54 15.47 15.33 12.57 11.87 9.12 44.82%
EPS 6.65 5.98 5.91 7.94 2.79 1.93 0.65 369.28%
DPS 3.60 1.92 0.48 0.00 3.67 1.60 0.00 -
NAPS 1.4108 1.3592 1.3498 1.0497 0.7465 0.7465 0.7358 54.15%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.32 2.38 17.60 12.90 2.30 2.47 2.73 -
P/RPS 14.58 15.31 18.96 19.46 3.05 3.47 4.99 103.98%
P/EPS 34.89 39.76 49.66 37.54 13.74 21.32 70.00 -37.05%
EY 2.87 2.52 2.01 2.66 7.28 4.69 1.43 58.90%
DY 1.55 0.81 0.16 0.00 9.57 3.89 0.00 -
P/NAPS 1.65 1.75 2.17 2.84 0.51 0.55 0.62 91.69%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 2.36 2.40 2.52 15.40 2.27 2.50 2.70 -
P/RPS 14.83 15.44 2.72 23.23 3.01 3.51 4.94 107.68%
P/EPS 35.49 40.09 7.11 44.82 13.56 21.58 69.23 -35.86%
EY 2.82 2.49 14.06 2.23 7.37 4.63 1.44 56.33%
DY 1.53 0.80 1.14 0.00 9.69 3.84 0.00 -
P/NAPS 1.67 1.76 0.31 3.39 0.51 0.56 0.61 95.34%

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