[RVIEW] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 187.49%
YoY- 31.02%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 22,266 29,673 18,017 12,373 11,876 13,041 10,074 14.11%
PBT 20,189 23,896 19,318 9,442 8,060 9,929 5,454 24.35%
Tax -4,005 -5,805 -2,776 -2,060 -2,425 -2,480 -1,574 16.82%
NP 16,184 18,090 16,542 7,382 5,634 7,449 3,880 26.84%
-
NP to SH 16,184 18,090 16,542 7,382 5,634 7,449 3,880 26.84%
-
Tax Rate 19.84% 24.29% 14.37% 21.82% 30.09% 24.98% 28.86% -
Total Cost 6,082 11,582 1,474 4,990 6,241 5,592 6,194 -0.30%
-
Net Worth 166,673 162,790 121,281 124,485 64,882 93,441 88,142 11.19%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 6,917 5,119 3,735 - - 5,571 1,244 33.06%
Div Payout % 42.74% 28.30% 22.58% - - 74.80% 32.07% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 166,673 162,790 121,281 124,485 64,882 93,441 88,142 11.19%
NOSH 64,853 64,856 64,856 64,836 64,882 64,889 64,810 0.01%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 72.68% 60.97% 91.82% 59.67% 47.45% 57.12% 38.51% -
ROE 9.71% 11.11% 13.64% 5.93% 8.68% 7.97% 4.40% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 34.33 45.75 27.78 19.08 18.30 20.10 15.54 14.10%
EPS 24.96 27.89 25.51 11.39 8.69 11.48 5.99 26.82%
DPS 10.67 7.89 5.76 0.00 0.00 8.59 1.92 33.05%
NAPS 2.57 2.51 1.87 1.92 1.00 1.44 1.36 11.17%
Adjusted Per Share Value based on latest NOSH - 64,832
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 34.33 45.75 27.78 19.08 18.31 20.11 15.53 14.12%
EPS 24.95 27.89 25.50 11.38 8.69 11.49 5.98 26.85%
DPS 10.67 7.89 5.76 0.00 0.00 8.59 1.92 33.05%
NAPS 2.5697 2.5098 1.8699 1.9193 1.0003 1.4406 1.3589 11.19%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.12 2.10 1.85 1.70 1.74 2.14 2.38 -
P/RPS 6.17 4.59 6.66 8.91 9.51 10.65 15.31 -14.04%
P/EPS 8.50 7.53 7.25 14.93 20.04 18.64 39.76 -22.65%
EY 11.77 13.28 13.79 6.70 4.99 5.36 2.52 29.25%
DY 5.03 3.76 3.11 0.00 0.00 4.01 0.81 35.53%
P/NAPS 0.82 0.84 0.99 0.89 1.74 1.49 1.75 -11.85%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/10/09 29/10/08 23/11/07 30/11/06 29/11/05 26/11/04 28/11/03 -
Price 2.18 1.48 2.00 1.84 1.70 2.17 2.40 -
P/RPS 6.35 3.23 7.20 9.64 9.29 10.80 15.44 -13.75%
P/EPS 8.74 5.31 7.84 16.16 19.58 18.90 40.09 -22.40%
EY 11.45 18.85 12.75 6.19 5.11 5.29 2.49 28.92%
DY 4.89 5.33 2.88 0.00 0.00 3.96 0.80 35.18%
P/NAPS 0.85 0.59 1.07 0.96 1.70 1.51 1.76 -11.41%

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