[RVIEW] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 11.21%
YoY- 138.53%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 11,975 11,052 13,019 10,325 8,154 5,336 6,660 10.26%
PBT 9,429 7,064 11,024 5,841 2,884 1,376 2,541 24.41%
Tax -2,831 -2,306 -3,036 -1,526 -1,075 -365 -643 28.00%
NP 6,598 4,758 7,988 4,315 1,809 1,011 1,898 23.06%
-
NP to SH 6,598 4,758 7,988 4,315 1,809 1,011 1,898 23.06%
-
Tax Rate 30.02% 32.64% 27.54% 26.13% 37.27% 26.53% 25.30% -
Total Cost 5,377 6,294 5,031 6,010 6,345 4,325 4,762 2.04%
-
Net Worth 112,145 107,697 103,794 91,490 48,412 48,225 48,093 15.14%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 2,333 2,802 5,578 2,335 2,377 1,712 2,053 2.15%
Div Payout % 35.37% 58.91% 69.84% 54.14% 131.42% 169.41% 108.19% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 112,145 107,697 103,794 91,490 48,412 48,225 48,093 15.14%
NOSH 64,824 64,877 64,871 64,887 10,806 10,812 10,807 34.77%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 55.10% 43.05% 61.36% 41.79% 22.19% 18.95% 28.50% -
ROE 5.88% 4.42% 7.70% 4.72% 3.74% 2.10% 3.95% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 18.47 17.04 20.07 15.91 75.45 49.35 61.62 -18.18%
EPS 10.17 7.34 12.32 6.65 16.74 9.35 17.56 -8.69%
DPS 3.60 4.32 8.60 3.60 22.00 15.84 19.00 -24.20%
NAPS 1.73 1.66 1.60 1.41 4.48 4.46 4.45 -14.56%
Adjusted Per Share Value based on latest NOSH - 64,746
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 18.46 17.04 20.07 15.92 12.57 8.23 10.27 10.26%
EPS 10.17 7.34 12.32 6.65 2.79 1.56 2.93 23.03%
DPS 3.60 4.32 8.60 3.60 3.67 2.64 3.17 2.14%
NAPS 1.729 1.6604 1.6003 1.4106 0.7464 0.7435 0.7415 15.14%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.88 1.63 2.08 2.32 2.30 2.33 1.37 -
P/RPS 10.18 9.57 10.36 14.58 3.05 4.72 2.22 28.87%
P/EPS 18.47 22.23 16.89 34.89 13.74 24.92 7.80 15.44%
EY 5.41 4.50 5.92 2.87 7.28 4.01 12.82 -13.38%
DY 1.91 2.65 4.13 1.55 9.57 6.80 13.87 -28.12%
P/NAPS 1.09 0.98 1.30 1.65 0.51 0.52 0.31 23.30%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 27/02/06 28/02/05 27/02/04 28/02/03 28/02/02 27/02/01 -
Price 1.98 1.70 2.00 2.36 2.27 2.33 1.42 -
P/RPS 10.72 9.98 9.97 14.83 3.01 4.72 2.30 29.22%
P/EPS 19.45 23.18 16.24 35.49 13.56 24.92 8.09 15.73%
EY 5.14 4.31 6.16 2.82 7.37 4.01 12.37 -13.61%
DY 1.82 2.54 4.30 1.53 9.69 6.80 13.38 -28.27%
P/NAPS 1.14 1.02 1.25 1.67 0.51 0.52 0.32 23.57%

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