[RVIEW] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -15.56%
YoY- -40.44%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 26,333 20,936 11,975 11,052 13,019 10,325 8,154 21.55%
PBT 17,346 19,342 9,429 7,064 11,024 5,841 2,884 34.81%
Tax -5,320 -3,847 -2,831 -2,306 -3,036 -1,526 -1,075 30.51%
NP 12,026 15,495 6,598 4,758 7,988 4,315 1,809 37.08%
-
NP to SH 12,026 15,495 6,598 4,758 7,988 4,315 1,809 37.08%
-
Tax Rate 30.67% 19.89% 30.02% 32.64% 27.54% 26.13% 37.27% -
Total Cost 14,307 5,441 5,377 6,294 5,031 6,010 6,345 14.49%
-
Net Worth 15,470,884 152,422 112,145 107,697 103,794 91,490 48,412 161.24%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 899,086 8,522 2,333 2,802 5,578 2,335 2,377 168.68%
Div Payout % 7,476.19% 55.00% 35.37% 58.91% 69.84% 54.14% 131.42% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 15,470,884 152,422 112,145 107,697 103,794 91,490 48,412 161.24%
NOSH 6,340,526 64,860 64,824 64,877 64,871 64,887 10,806 189.06%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 45.67% 74.01% 55.10% 43.05% 61.36% 41.79% 22.19% -
ROE 0.08% 10.17% 5.88% 4.42% 7.70% 4.72% 3.74% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 0.42 32.28 18.47 17.04 20.07 15.91 75.45 -57.86%
EPS 18.54 0.24 10.17 7.34 12.32 6.65 16.74 1.71%
DPS 14.18 13.14 3.60 4.32 8.60 3.60 22.00 -7.05%
NAPS 2.44 2.35 1.73 1.66 1.60 1.41 4.48 -9.62%
Adjusted Per Share Value based on latest NOSH - 64,863
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 40.61 32.28 18.47 17.04 20.08 15.92 12.57 21.56%
EPS 18.54 23.89 10.17 7.34 12.32 6.65 2.79 37.07%
DPS 1,386.40 13.14 3.60 4.32 8.60 3.60 3.67 168.62%
NAPS 238.5625 2.3504 1.7293 1.6607 1.6005 1.4108 0.7465 161.24%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.61 2.29 1.88 1.63 2.08 2.32 2.30 -
P/RPS 387.66 7.09 10.18 9.57 10.36 14.58 3.05 124.06%
P/EPS 848.85 9.59 18.47 22.23 16.89 34.89 13.74 98.70%
EY 0.12 10.43 5.41 4.50 5.92 2.87 7.28 -49.52%
DY 8.81 5.74 1.91 2.65 4.13 1.55 9.57 -1.36%
P/NAPS 0.66 0.97 1.09 0.98 1.30 1.65 0.51 4.38%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 26/02/08 26/02/07 27/02/06 28/02/05 27/02/04 28/02/03 -
Price 1.80 2.50 1.98 1.70 2.00 2.36 2.27 -
P/RPS 433.41 7.75 10.72 9.98 9.97 14.83 3.01 128.76%
P/EPS 949.02 10.46 19.45 23.18 16.24 35.49 13.56 102.87%
EY 0.11 9.56 5.14 4.31 6.16 2.82 7.37 -50.34%
DY 7.88 5.26 1.82 2.54 4.30 1.53 9.69 -3.38%
P/NAPS 0.74 1.06 1.14 1.02 1.25 1.67 0.51 6.39%

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