[RVIEW] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 84.27%
YoY- 32.69%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 8,155 7,375 6,442 5,771 5,336 5,311 5,574 28.78%
PBT 2,885 2,139 2,422 2,178 1,326 2,044 1,219 77.31%
Tax -1,076 -812 -525 -252 360 293 227 -
NP 1,809 1,327 1,897 1,926 1,686 2,337 1,446 16.05%
-
NP to SH 1,933 1,451 2,021 1,863 1,011 1,662 771 84.24%
-
Tax Rate 37.30% 37.96% 21.68% 11.57% -27.15% -14.33% -18.62% -
Total Cost 6,346 6,048 4,545 3,845 3,650 2,974 4,128 33.09%
-
Net Worth 43,229 43,204 47,366 48,432 48,202 47,769 46,479 -4.70%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 2,484 2,631 1,854 1,080 1,080 1,075 1,075 74.51%
Div Payout % 128.55% 181.38% 91.74% 58.01% 106.90% 64.74% 139.55% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 43,229 43,204 47,366 48,432 48,202 47,769 46,479 -4.70%
NOSH 10,807 10,801 10,740 10,810 10,807 10,807 10,809 -0.01%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 22.18% 17.99% 29.45% 33.37% 31.60% 44.00% 25.94% -
ROE 4.47% 3.36% 4.27% 3.85% 2.10% 3.48% 1.66% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 75.46 68.28 59.98 53.38 49.37 49.14 51.57 28.79%
EPS 17.89 13.43 18.82 17.23 9.35 15.38 7.13 84.33%
DPS 23.04 24.40 17.20 10.00 10.00 10.00 10.00 74.17%
NAPS 4.00 4.00 4.41 4.48 4.46 4.42 4.30 -4.69%
Adjusted Per Share Value based on latest NOSH - 10,810
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 12.57 11.37 9.93 8.90 8.23 8.19 8.59 28.80%
EPS 2.98 2.24 3.12 2.87 1.56 2.56 1.19 84.09%
DPS 3.83 4.06 2.86 1.67 1.67 1.66 1.66 74.34%
NAPS 0.6665 0.6661 0.7303 0.7467 0.7432 0.7365 0.7166 -4.70%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.30 2.47 2.73 3.12 2.33 1.20 1.24 -
P/RPS 3.05 3.62 4.55 5.84 4.72 2.44 2.40 17.27%
P/EPS 12.86 18.39 14.51 18.11 24.91 7.80 17.38 -18.14%
EY 7.78 5.44 6.89 5.52 4.01 12.81 5.75 22.26%
DY 10.02 9.88 6.30 3.21 4.29 8.33 8.06 15.57%
P/NAPS 0.58 0.62 0.62 0.70 0.52 0.27 0.29 58.53%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 30/08/02 24/05/02 28/02/02 23/11/01 28/08/01 -
Price 2.27 2.50 2.70 2.90 2.33 1.70 1.41 -
P/RPS 3.01 3.66 4.50 5.43 4.72 3.46 2.73 6.70%
P/EPS 12.69 18.61 14.35 16.83 24.91 11.05 19.77 -25.52%
EY 7.88 5.37 6.97 5.94 4.01 9.05 5.06 34.24%
DY 10.15 9.76 6.37 3.45 4.29 5.88 7.09 26.93%
P/NAPS 0.57 0.63 0.61 0.65 0.52 0.38 0.33 43.81%

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