[RVIEW] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -20.75%
YoY- -24.36%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 29,673 18,017 12,373 11,876 13,041 10,074 7,696 25.19%
PBT 23,896 19,318 9,442 8,060 9,929 5,454 2,218 48.56%
Tax -5,805 -2,776 -2,060 -2,425 -2,480 -1,574 -966 34.79%
NP 18,090 16,542 7,382 5,634 7,449 3,880 1,252 56.00%
-
NP to SH 18,090 16,542 7,382 5,634 7,449 3,880 1,252 56.00%
-
Tax Rate 24.29% 14.37% 21.82% 30.09% 24.98% 28.86% 43.55% -
Total Cost 11,582 1,474 4,990 6,241 5,592 6,194 6,444 10.25%
-
Net Worth 162,790 121,281 124,485 64,882 93,441 88,142 48,408 22.37%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 5,119 3,735 - - 5,571 1,244 1,037 30.45%
Div Payout % 28.30% 22.58% - - 74.80% 32.07% 82.85% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 162,790 121,281 124,485 64,882 93,441 88,142 48,408 22.37%
NOSH 64,856 64,856 64,836 64,882 64,889 64,810 10,805 34.77%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 60.97% 91.82% 59.67% 47.45% 57.12% 38.51% 16.27% -
ROE 11.11% 13.64% 5.93% 8.68% 7.97% 4.40% 2.59% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 45.75 27.78 19.08 18.30 20.10 15.54 71.22 -7.10%
EPS 27.89 25.51 11.39 8.69 11.48 5.99 11.59 15.74%
DPS 7.89 5.76 0.00 0.00 8.59 1.92 9.60 -3.21%
NAPS 2.51 1.87 1.92 1.00 1.44 1.36 4.48 -9.19%
Adjusted Per Share Value based on latest NOSH - 64,973
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 45.76 27.78 19.08 18.31 20.11 15.54 11.87 25.19%
EPS 27.90 25.51 11.38 8.69 11.49 5.98 1.93 56.01%
DPS 7.89 5.76 0.00 0.00 8.59 1.92 1.60 30.43%
NAPS 2.5102 1.8702 1.9196 1.0005 1.4409 1.3592 0.7465 22.37%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.10 1.85 1.70 1.74 2.14 2.38 2.47 -
P/RPS 4.59 6.66 8.91 9.51 10.65 15.31 3.47 4.76%
P/EPS 7.53 7.25 14.93 20.04 18.64 39.76 21.32 -15.91%
EY 13.28 13.79 6.70 4.99 5.36 2.52 4.69 18.92%
DY 3.76 3.11 0.00 0.00 4.01 0.81 3.89 -0.56%
P/NAPS 0.84 0.99 0.89 1.74 1.49 1.75 0.55 7.30%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/10/08 23/11/07 30/11/06 29/11/05 26/11/04 28/11/03 29/11/02 -
Price 1.48 2.00 1.84 1.70 2.17 2.40 2.50 -
P/RPS 3.23 7.20 9.64 9.29 10.80 15.44 3.51 -1.37%
P/EPS 5.31 7.84 16.16 19.58 18.90 40.09 21.58 -20.82%
EY 18.85 12.75 6.19 5.11 5.29 2.49 4.63 26.33%
DY 5.33 2.88 0.00 0.00 3.96 0.80 3.84 5.61%
P/NAPS 0.59 1.07 0.96 1.70 1.51 1.76 0.56 0.87%

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