[RVIEW] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
11-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 21.38%
YoY- 246.84%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 20,936 16,208 14,356 13,059 11,975 11,425 9,864 64.92%
PBT 19,482 17,016 14,828 10,910 9,469 8,101 4,396 169.07%
Tax -3,987 -3,508 -2,845 -2,853 -2,831 -2,032 -1,909 63.17%
NP 15,495 13,508 11,983 8,057 6,638 6,069 2,487 237.46%
-
NP to SH 15,495 13,508 11,983 8,057 6,638 6,069 2,487 237.46%
-
Tax Rate 20.47% 20.62% 19.19% 26.15% 29.90% 25.08% 43.43% -
Total Cost 5,441 2,700 2,373 5,002 5,337 5,356 7,377 -18.32%
-
Net Worth 129,741 121,266 118,722 113,445 112,042 124,478 113,417 9.35%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 8,484 5,132 2,331 2,331 2,331 1,401 1,401 231.14%
Div Payout % 54.75% 38.00% 19.46% 28.94% 35.12% 23.09% 56.33% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 129,741 121,266 118,722 113,445 112,042 124,478 113,417 9.35%
NOSH 64,870 64,848 64,875 64,826 64,764 64,832 64,810 0.06%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 74.01% 83.34% 83.47% 61.70% 55.43% 53.12% 25.21% -
ROE 11.94% 11.14% 10.09% 7.10% 5.92% 4.88% 2.19% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 32.27 24.99 22.13 20.14 18.49 17.62 15.22 64.81%
EPS 23.89 20.83 18.47 12.43 10.25 9.36 3.84 237.14%
DPS 13.08 7.92 3.60 3.60 3.60 2.16 2.16 231.13%
NAPS 2.00 1.87 1.83 1.75 1.73 1.92 1.75 9.28%
Adjusted Per Share Value based on latest NOSH - 64,826
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 32.28 24.99 22.14 20.14 18.47 17.62 15.21 64.92%
EPS 23.89 20.83 18.48 12.42 10.24 9.36 3.83 237.72%
DPS 13.08 7.92 3.60 3.60 3.60 2.16 2.16 231.13%
NAPS 2.0006 1.8699 1.8307 1.7493 1.7277 1.9195 1.7489 9.35%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.29 1.85 1.95 1.90 1.88 1.70 1.62 -
P/RPS 7.10 7.40 8.81 9.43 10.17 9.65 10.64 -23.58%
P/EPS 9.59 8.88 10.56 15.29 18.34 18.16 42.22 -62.67%
EY 10.43 11.26 9.47 6.54 5.45 5.51 2.37 167.82%
DY 5.71 4.28 1.85 1.89 1.91 1.27 1.33 163.45%
P/NAPS 1.15 0.99 1.07 1.09 1.09 0.89 0.93 15.16%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 23/11/07 23/08/07 11/06/07 26/02/07 30/11/06 28/08/06 -
Price 2.50 2.00 1.88 1.91 1.98 1.84 1.76 -
P/RPS 7.75 8.00 8.50 9.48 10.71 10.44 11.56 -23.34%
P/EPS 10.47 9.60 10.18 15.37 19.32 19.66 45.86 -62.54%
EY 9.55 10.42 9.82 6.51 5.18 5.09 2.18 167.01%
DY 5.23 3.96 1.91 1.88 1.82 1.17 1.23 161.76%
P/NAPS 1.25 1.07 1.03 1.09 1.14 0.96 1.01 15.22%

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