[RVIEW] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -74.92%
YoY- -15.99%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 13,019 9,781 6,132 2,783 10,325 7,556 5,015 88.34%
PBT 11,024 7,447 4,758 1,534 5,841 4,091 2,674 156.00%
Tax -3,036 -1,860 -1,136 -452 -1,526 -1,181 -759 150.92%
NP 7,988 5,587 3,622 1,082 4,315 2,910 1,915 158.00%
-
NP to SH 7,988 5,587 3,622 1,082 4,315 2,910 1,915 158.00%
-
Tax Rate 27.54% 24.98% 23.88% 29.47% 26.13% 28.87% 28.38% -
Total Cost 5,031 4,194 2,510 1,701 6,010 4,646 3,100 37.89%
-
Net Worth 103,794 93,441 91,359 90,058 91,490 88,142 87,536 11.96%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 5,578 4,178 4,172 - 2,335 933 155 978.24%
Div Payout % 69.84% 74.80% 115.21% - 54.14% 32.07% 8.13% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 103,794 93,441 91,359 90,058 91,490 88,142 87,536 11.96%
NOSH 64,871 64,889 64,794 64,790 64,887 64,810 10,806 228.52%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 61.36% 57.12% 59.07% 38.88% 41.79% 38.51% 38.19% -
ROE 7.70% 5.98% 3.96% 1.20% 4.72% 3.30% 2.19% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 20.07 15.07 9.46 4.30 15.91 11.66 46.41 -42.66%
EPS 12.32 8.61 5.59 1.67 6.65 4.49 17.72 -21.43%
DPS 8.60 6.44 6.44 0.00 3.60 1.44 1.44 227.39%
NAPS 1.60 1.44 1.41 1.39 1.41 1.36 8.10 -65.91%
Adjusted Per Share Value based on latest NOSH - 64,790
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 20.08 15.08 9.46 4.29 15.92 11.65 7.73 88.42%
EPS 12.32 8.62 5.59 1.67 6.65 4.49 2.95 158.21%
DPS 8.60 6.44 6.43 0.00 3.60 1.44 0.24 975.18%
NAPS 1.6005 1.4409 1.4088 1.3887 1.4108 1.3592 1.3498 11.96%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.08 2.14 2.22 2.36 2.32 2.38 17.60 -
P/RPS 10.36 14.20 23.46 54.94 14.58 20.41 37.93 -57.73%
P/EPS 16.89 24.85 39.71 141.32 34.89 53.01 99.32 -69.14%
EY 5.92 4.02 2.52 0.71 2.87 1.89 1.01 223.35%
DY 4.13 3.01 2.90 0.00 1.55 0.61 0.08 1269.98%
P/NAPS 1.30 1.49 1.57 1.70 1.65 1.75 2.17 -28.82%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 27/08/04 28/05/04 27/02/04 28/11/03 29/08/03 -
Price 2.00 2.17 2.13 2.31 2.36 2.40 2.52 -
P/RPS 9.97 14.40 22.51 53.78 14.83 20.59 5.43 49.66%
P/EPS 16.24 25.20 38.10 138.32 35.49 53.45 14.22 9.21%
EY 6.16 3.97 2.62 0.72 2.82 1.87 7.03 -8.39%
DY 4.30 2.97 3.02 0.00 1.53 0.60 0.57 282.29%
P/NAPS 1.25 1.51 1.51 1.66 1.67 1.76 0.31 152.26%

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