[RVIEW] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 41.35%
YoY- 61.49%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 3,650 3,348 2,783 2,769 2,541 2,530 2,485 29.12%
PBT 2,688 3,224 1,534 1,750 1,417 1,386 1,288 63.08%
Tax -724 -685 -452 -345 -423 -399 -360 59.12%
NP 1,964 2,539 1,082 1,405 994 987 928 64.61%
-
NP to SH 1,964 2,539 1,082 1,405 994 987 1,288 32.37%
-
Tax Rate 26.93% 21.25% 29.47% 19.71% 29.85% 28.79% 27.95% -
Total Cost 1,686 809 1,701 1,364 1,547 1,543 1,557 5.43%
-
Net Worth 93,338 91,326 90,058 91,292 88,355 87,565 68,073 23.35%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 4,171 - 1,398 - 155 - -
Div Payout % - 164.29% - 99.54% - 15.77% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 93,338 91,326 90,058 91,292 88,355 87,565 68,073 23.35%
NOSH 64,818 64,770 64,790 64,746 64,967 10,810 14,994 164.66%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 53.81% 75.84% 38.88% 50.74% 39.12% 39.01% 37.34% -
ROE 2.10% 2.78% 1.20% 1.54% 1.13% 1.13% 1.89% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 5.63 5.17 4.30 4.28 3.91 23.40 16.57 -51.21%
EPS 3.03 3.92 1.67 2.17 1.53 9.13 8.59 -49.98%
DPS 0.00 6.44 0.00 2.16 0.00 1.44 0.00 -
NAPS 1.44 1.41 1.39 1.41 1.36 8.10 4.54 -53.39%
Adjusted Per Share Value based on latest NOSH - 64,746
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 5.63 5.16 4.29 4.27 3.92 3.90 3.83 29.19%
EPS 3.03 3.92 1.67 2.17 1.53 1.52 1.99 32.24%
DPS 0.00 6.43 0.00 2.16 0.00 0.24 0.00 -
NAPS 1.4393 1.4083 1.3887 1.4077 1.3625 1.3503 1.0497 23.35%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.14 2.22 2.36 2.32 2.38 17.60 12.90 -
P/RPS 38.00 42.95 54.94 54.25 60.85 75.20 77.84 -37.91%
P/EPS 70.63 56.63 141.32 106.91 155.56 192.77 150.17 -39.43%
EY 1.42 1.77 0.71 0.94 0.64 0.52 0.67 64.77%
DY 0.00 2.90 0.00 0.93 0.00 0.08 0.00 -
P/NAPS 1.49 1.57 1.70 1.65 1.75 2.17 2.84 -34.87%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 27/08/04 28/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 2.17 2.13 2.31 2.36 2.40 2.52 15.40 -
P/RPS 38.54 41.21 53.78 55.18 61.36 10.77 92.92 -44.29%
P/EPS 71.62 54.34 138.32 108.76 156.86 27.60 179.28 -45.66%
EY 1.40 1.84 0.72 0.92 0.64 3.62 0.56 83.89%
DY 0.00 3.02 0.00 0.92 0.00 0.57 0.00 -
P/NAPS 1.51 1.51 1.66 1.67 1.76 0.31 3.39 -41.58%

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