[RVIEW] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 48.73%
YoY- 381.83%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 25,939 20,936 16,208 14,356 13,059 11,975 11,425 72.65%
PBT 23,220 19,482 17,016 14,828 10,910 9,469 8,101 101.65%
Tax -3,942 -3,987 -3,508 -2,845 -2,853 -2,831 -2,032 55.48%
NP 19,278 15,495 13,508 11,983 8,057 6,638 6,069 115.93%
-
NP to SH 19,278 15,495 13,508 11,983 8,057 6,638 6,069 115.93%
-
Tax Rate 16.98% 20.47% 20.62% 19.19% 26.15% 29.90% 25.08% -
Total Cost 6,661 5,441 2,700 2,373 5,002 5,337 5,356 15.63%
-
Net Worth 158,929 129,741 121,266 118,722 113,445 112,042 124,478 17.67%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 8,484 8,484 5,132 2,331 2,331 2,331 1,401 231.86%
Div Payout % 44.01% 54.75% 38.00% 19.46% 28.94% 35.12% 23.09% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 158,929 129,741 121,266 118,722 113,445 112,042 124,478 17.67%
NOSH 64,869 64,870 64,848 64,875 64,826 64,764 64,832 0.03%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 74.32% 74.01% 83.34% 83.47% 61.70% 55.43% 53.12% -
ROE 12.13% 11.94% 11.14% 10.09% 7.10% 5.92% 4.88% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 39.99 32.27 24.99 22.13 20.14 18.49 17.62 72.61%
EPS 29.72 23.89 20.83 18.47 12.43 10.25 9.36 115.87%
DPS 13.08 13.08 7.92 3.60 3.60 3.60 2.16 231.86%
NAPS 2.45 2.00 1.87 1.83 1.75 1.73 1.92 17.62%
Adjusted Per Share Value based on latest NOSH - 64,875
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 40.00 32.28 24.99 22.14 20.14 18.47 17.62 72.64%
EPS 29.73 23.89 20.83 18.48 12.42 10.24 9.36 115.92%
DPS 13.08 13.08 7.92 3.60 3.60 3.60 2.16 231.86%
NAPS 2.4507 2.0006 1.8699 1.8307 1.7493 1.7277 1.9195 17.67%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.40 2.29 1.85 1.95 1.90 1.88 1.70 -
P/RPS 6.00 7.10 7.40 8.81 9.43 10.17 9.65 -27.13%
P/EPS 8.08 9.59 8.88 10.56 15.29 18.34 18.16 -41.68%
EY 12.38 10.43 11.26 9.47 6.54 5.45 5.51 71.46%
DY 5.45 5.71 4.28 1.85 1.89 1.91 1.27 163.84%
P/NAPS 0.98 1.15 0.99 1.07 1.09 1.09 0.89 6.62%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 25/04/08 26/02/08 23/11/07 23/08/07 11/06/07 26/02/07 30/11/06 -
Price 2.45 2.50 2.00 1.88 1.91 1.98 1.84 -
P/RPS 6.13 7.75 8.00 8.50 9.48 10.71 10.44 -29.85%
P/EPS 8.24 10.47 9.60 10.18 15.37 19.32 19.66 -43.96%
EY 12.13 9.55 10.42 9.82 6.51 5.18 5.09 78.31%
DY 5.34 5.23 3.96 1.91 1.88 1.82 1.17 174.89%
P/NAPS 1.00 1.25 1.07 1.03 1.09 1.14 0.96 2.75%

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