[RVIEW] QoQ 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- -22.99%
YoY- -15.99%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 3,237 3,650 3,348 2,783 2,769 2,541 2,530 17.76%
PBT 2,900 2,688 3,224 1,534 1,750 1,417 1,386 63.22%
Tax -1,176 -724 -685 -452 -345 -423 -399 104.89%
NP 1,724 1,964 2,539 1,082 1,405 994 987 44.79%
-
NP to SH 1,724 1,964 2,539 1,082 1,405 994 987 44.79%
-
Tax Rate 40.55% 26.93% 21.25% 29.47% 19.71% 29.85% 28.79% -
Total Cost 1,513 1,686 809 1,701 1,364 1,547 1,543 -1.29%
-
Net Worth 100,458 93,338 91,326 90,058 91,292 88,355 87,565 9.54%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 1,399 - 4,171 - 1,398 - 155 330.62%
Div Payout % 81.20% - 164.29% - 99.54% - 15.77% -
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 100,458 93,338 91,326 90,058 91,292 88,355 87,565 9.54%
NOSH 64,812 64,818 64,770 64,790 64,746 64,967 10,810 228.24%
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 53.26% 53.81% 75.84% 38.88% 50.74% 39.12% 39.01% -
ROE 1.72% 2.10% 2.78% 1.20% 1.54% 1.13% 1.13% -
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 4.99 5.63 5.17 4.30 4.28 3.91 23.40 -64.13%
EPS 2.66 3.03 3.92 1.67 2.17 1.53 9.13 -55.88%
DPS 2.16 0.00 6.44 0.00 2.16 0.00 1.44 30.87%
NAPS 1.55 1.44 1.41 1.39 1.41 1.36 8.10 -66.62%
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 4.99 5.63 5.16 4.29 4.27 3.92 3.90 17.76%
EPS 2.66 3.03 3.91 1.67 2.17 1.53 1.52 44.97%
DPS 2.16 0.00 6.43 0.00 2.16 0.00 0.24 329.80%
NAPS 1.5488 1.4391 1.408 1.3885 1.4075 1.3622 1.35 9.54%
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 41.65 38.00 42.95 54.94 54.25 60.85 75.20 -32.43%
P/EPS 78.20 70.63 56.63 141.32 106.91 155.56 192.77 -45.05%
EY 1.28 1.42 1.77 0.71 0.94 0.64 0.52 81.81%
DY 1.04 0.00 2.90 0.00 0.93 0.00 0.08 448.59%
P/NAPS 1.34 1.49 1.57 1.70 1.65 1.75 2.17 -27.37%
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 40.04 38.54 41.21 53.78 55.18 61.36 10.77 139.03%
P/EPS 75.19 71.62 54.34 138.32 108.76 156.86 27.60 94.46%
EY 1.33 1.40 1.84 0.72 0.92 0.64 3.62 -48.54%
DY 1.08 0.00 3.02 0.00 0.92 0.00 0.57 52.82%
P/NAPS 1.29 1.51 1.51 1.66 1.67 1.76 0.31 157.59%

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