[RVIEW] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -20.04%
YoY- -34.92%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 11,425 9,864 10,256 11,051 12,143 12,568 12,847 -7.51%
PBT 8,101 4,396 4,279 7,064 8,945 10,591 12,437 -24.83%
Tax -2,032 -1,909 -1,956 -2,307 -2,996 -3,349 -3,516 -30.59%
NP 6,069 2,487 2,323 4,757 5,949 7,242 8,921 -22.63%
-
NP to SH 6,069 2,487 2,323 4,757 5,949 7,242 8,921 -22.63%
-
Tax Rate 25.08% 43.43% 45.71% 32.66% 33.49% 31.62% 28.27% -
Total Cost 5,356 7,377 7,933 6,294 6,194 5,326 3,926 22.98%
-
Net Worth 124,478 113,417 112,449 64,863 64,973 104,751 64,889 54.32%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 1,401 1,401 1,401 1,401 1,399 1,399 5,571 -60.12%
Div Payout % 23.09% 56.33% 60.31% 29.45% 23.53% 19.33% 62.45% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 124,478 113,417 112,449 64,863 64,973 104,751 64,889 54.32%
NOSH 64,832 64,810 64,999 64,863 64,973 64,661 64,889 -0.05%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 53.12% 25.21% 22.65% 43.05% 48.99% 57.62% 69.44% -
ROE 4.88% 2.19% 2.07% 7.33% 9.16% 6.91% 13.75% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 17.62 15.22 15.78 17.04 18.69 19.44 19.80 -7.47%
EPS 9.36 3.84 3.57 7.33 9.16 11.20 13.75 -22.59%
DPS 2.16 2.16 2.16 2.16 2.16 2.16 8.60 -60.15%
NAPS 1.92 1.75 1.73 1.00 1.00 1.62 1.00 54.41%
Adjusted Per Share Value based on latest NOSH - 64,863
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 17.61 15.21 15.81 17.04 18.72 19.38 19.81 -7.54%
EPS 9.36 3.83 3.58 7.33 9.17 11.17 13.75 -22.59%
DPS 2.16 2.16 2.16 2.16 2.16 2.16 8.59 -60.12%
NAPS 1.9191 1.7486 1.7337 1.00 1.0017 1.615 1.0004 54.32%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.70 1.62 1.73 1.63 1.74 1.75 1.94 -
P/RPS 9.65 10.64 10.96 9.57 9.31 9.00 9.80 -1.02%
P/EPS 18.16 42.22 48.41 22.23 19.00 15.63 14.11 18.30%
EY 5.51 2.37 2.07 4.50 5.26 6.40 7.09 -15.45%
DY 1.27 1.33 1.25 1.33 1.24 1.23 4.43 -56.48%
P/NAPS 0.89 0.93 1.00 1.63 1.74 1.08 1.94 -40.48%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 28/08/06 30/05/06 27/02/06 29/11/05 17/08/05 25/05/05 -
Price 1.84 1.76 1.66 1.70 1.70 1.72 1.77 -
P/RPS 10.44 11.56 10.52 9.98 9.10 8.85 8.94 10.88%
P/EPS 19.66 45.86 46.45 23.18 18.57 15.36 12.87 32.60%
EY 5.09 2.18 2.15 4.31 5.39 6.51 7.77 -24.55%
DY 1.17 1.23 1.30 1.27 1.27 1.26 4.86 -61.26%
P/NAPS 0.96 1.01 0.96 1.70 1.70 1.06 1.77 -33.46%

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