[RVIEW] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 2.83%
YoY- 91.99%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 18,017 12,373 11,876 13,041 10,074 7,696 4,978 23.89%
PBT 19,318 9,442 8,060 9,929 5,454 2,218 1,136 60.32%
Tax -2,776 -2,060 -2,425 -2,480 -1,574 -966 -305 44.47%
NP 16,542 7,382 5,634 7,449 3,880 1,252 830 64.62%
-
NP to SH 16,542 7,382 5,634 7,449 3,880 1,252 830 64.62%
-
Tax Rate 14.37% 21.82% 30.09% 24.98% 28.86% 43.55% 26.85% -
Total Cost 1,474 4,990 6,241 5,592 6,194 6,444 4,148 -15.83%
-
Net Worth 121,281 124,485 64,882 93,441 88,142 48,408 47,806 16.77%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 3,735 - - 5,571 1,244 1,037 - -
Div Payout % 22.58% - - 74.80% 32.07% 82.85% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 121,281 124,485 64,882 93,441 88,142 48,408 47,806 16.77%
NOSH 64,856 64,836 64,882 64,889 64,810 10,805 10,815 34.77%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 91.82% 59.67% 47.45% 57.12% 38.51% 16.27% 16.68% -
ROE 13.64% 5.93% 8.68% 7.97% 4.40% 2.59% 1.74% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 27.78 19.08 18.30 20.10 15.54 71.22 46.03 -8.06%
EPS 25.51 11.39 8.69 11.48 5.99 11.59 7.68 22.13%
DPS 5.76 0.00 0.00 8.59 1.92 9.60 0.00 -
NAPS 1.87 1.92 1.00 1.44 1.36 4.48 4.42 -13.35%
Adjusted Per Share Value based on latest NOSH - 64,818
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 27.78 19.08 18.31 20.11 15.54 11.87 7.68 23.88%
EPS 25.51 11.38 8.69 11.49 5.98 1.93 1.28 64.62%
DPS 5.76 0.00 0.00 8.59 1.92 1.60 0.00 -
NAPS 1.8702 1.9196 1.0005 1.4409 1.3592 0.7465 0.7372 16.77%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.85 1.70 1.74 2.14 2.38 2.47 1.20 -
P/RPS 6.66 8.91 9.51 10.65 15.31 3.47 2.61 16.88%
P/EPS 7.25 14.93 20.04 18.64 39.76 21.32 15.63 -12.01%
EY 13.79 6.70 4.99 5.36 2.52 4.69 6.40 13.64%
DY 3.11 0.00 0.00 4.01 0.81 3.89 0.00 -
P/NAPS 0.99 0.89 1.74 1.49 1.75 0.55 0.27 24.16%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/11/07 30/11/06 29/11/05 26/11/04 28/11/03 29/11/02 23/11/01 -
Price 2.00 1.84 1.70 2.17 2.40 2.50 1.70 -
P/RPS 7.20 9.64 9.29 10.80 15.44 3.51 3.69 11.77%
P/EPS 7.84 16.16 19.58 18.90 40.09 21.58 22.14 -15.88%
EY 12.75 6.19 5.11 5.29 2.49 4.63 4.52 18.85%
DY 2.88 0.00 0.00 3.96 0.80 3.84 0.00 -
P/NAPS 1.07 0.96 1.70 1.51 1.76 0.56 0.38 18.82%

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