[RVIEW] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -51.17%
YoY- -73.96%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 11,975 11,425 9,864 10,256 11,051 12,143 12,568 -3.16%
PBT 9,469 8,101 4,396 4,279 7,064 8,945 10,591 -7.17%
Tax -2,831 -2,032 -1,909 -1,956 -2,307 -2,996 -3,349 -10.57%
NP 6,638 6,069 2,487 2,323 4,757 5,949 7,242 -5.62%
-
NP to SH 6,638 6,069 2,487 2,323 4,757 5,949 7,242 -5.62%
-
Tax Rate 29.90% 25.08% 43.43% 45.71% 32.66% 33.49% 31.62% -
Total Cost 5,337 5,356 7,377 7,933 6,294 6,194 5,326 0.13%
-
Net Worth 112,042 124,478 113,417 112,449 64,863 64,973 104,751 4.57%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 2,331 1,401 1,401 1,401 1,401 1,399 1,399 40.41%
Div Payout % 35.12% 23.09% 56.33% 60.31% 29.45% 23.53% 19.33% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 112,042 124,478 113,417 112,449 64,863 64,973 104,751 4.57%
NOSH 64,764 64,832 64,810 64,999 64,863 64,973 64,661 0.10%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 55.43% 53.12% 25.21% 22.65% 43.05% 48.99% 57.62% -
ROE 5.92% 4.88% 2.19% 2.07% 7.33% 9.16% 6.91% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 18.49 17.62 15.22 15.78 17.04 18.69 19.44 -3.27%
EPS 10.25 9.36 3.84 3.57 7.33 9.16 11.20 -5.72%
DPS 3.60 2.16 2.16 2.16 2.16 2.16 2.16 40.44%
NAPS 1.73 1.92 1.75 1.73 1.00 1.00 1.62 4.46%
Adjusted Per Share Value based on latest NOSH - 64,999
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 18.47 17.62 15.21 15.81 17.04 18.72 19.38 -3.14%
EPS 10.24 9.36 3.83 3.58 7.34 9.17 11.17 -5.61%
DPS 3.60 2.16 2.16 2.16 2.16 2.16 2.16 40.44%
NAPS 1.7277 1.9195 1.7489 1.734 1.0002 1.0019 1.6153 4.57%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.88 1.70 1.62 1.73 1.63 1.74 1.75 -
P/RPS 10.17 9.65 10.64 10.96 9.57 9.31 9.00 8.46%
P/EPS 18.34 18.16 42.22 48.41 22.23 19.00 15.63 11.21%
EY 5.45 5.51 2.37 2.07 4.50 5.26 6.40 -10.13%
DY 1.91 1.27 1.33 1.25 1.33 1.24 1.23 33.98%
P/NAPS 1.09 0.89 0.93 1.00 1.63 1.74 1.08 0.61%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 30/11/06 28/08/06 30/05/06 27/02/06 29/11/05 17/08/05 -
Price 1.98 1.84 1.76 1.66 1.70 1.70 1.72 -
P/RPS 10.71 10.44 11.56 10.52 9.98 9.10 8.85 13.52%
P/EPS 19.32 19.66 45.86 46.45 23.18 18.57 15.36 16.47%
EY 5.18 5.09 2.18 2.15 4.31 5.39 6.51 -14.09%
DY 1.82 1.17 1.23 1.30 1.27 1.27 1.26 27.69%
P/NAPS 1.14 0.96 1.01 0.96 1.70 1.70 1.06 4.95%

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