[RVIEW] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -12.22%
YoY- 22.7%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 7,423 2,695 2,145 3,237 2,769 2,382 1,602 29.10%
PBT 4,853 2,387 1,019 2,900 1,750 1,220 524 44.89%
Tax -1,765 -1,286 -487 -1,176 -345 -350 -136 53.26%
NP 3,088 1,101 532 1,724 1,405 870 388 41.27%
-
NP to SH 3,088 1,101 532 1,724 1,405 870 388 41.27%
-
Tax Rate 36.37% 53.88% 47.79% 40.55% 19.71% 28.69% 25.95% -
Total Cost 4,335 1,594 1,613 1,513 1,364 1,512 1,214 23.61%
-
Net Worth 129,741 112,042 64,863 100,458 91,292 48,417 48,202 17.93%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 5,682 2,331 1,401 1,399 1,398 1,296 778 39.26%
Div Payout % 184.02% 211.76% 263.36% 81.20% 99.54% 149.07% 200.56% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 129,741 112,042 64,863 100,458 91,292 48,417 48,202 17.93%
NOSH 64,870 64,764 64,863 64,812 64,746 10,807 10,807 34.79%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 41.60% 40.85% 24.80% 53.26% 50.74% 36.52% 24.22% -
ROE 2.38% 0.98% 0.82% 1.72% 1.54% 1.80% 0.80% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 11.44 4.16 3.31 4.99 4.28 22.04 14.82 -4.22%
EPS 0.05 1.70 0.82 2.66 2.17 8.05 3.59 -50.93%
DPS 8.76 3.60 2.16 2.16 2.16 12.00 7.20 3.32%
NAPS 2.00 1.73 1.00 1.55 1.41 4.48 4.46 -12.50%
Adjusted Per Share Value based on latest NOSH - 64,812
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 11.44 4.16 3.31 4.99 4.27 3.67 2.47 29.09%
EPS 4.76 1.70 0.82 2.66 2.17 1.34 0.60 41.20%
DPS 8.76 3.59 2.16 2.16 2.16 2.00 1.20 39.25%
NAPS 2.0003 1.7274 1.00 1.5488 1.4075 0.7465 0.7432 17.93%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.29 1.88 1.63 2.08 2.32 2.30 2.33 -
P/RPS 20.01 45.18 49.29 41.65 54.25 10.44 15.72 4.10%
P/EPS 48.11 110.59 198.74 78.20 106.91 28.57 64.90 -4.86%
EY 2.08 0.90 0.50 1.28 0.94 3.50 1.54 5.13%
DY 3.83 1.91 1.33 1.04 0.93 5.22 3.09 3.64%
P/NAPS 1.15 1.09 1.63 1.34 1.65 0.51 0.52 14.13%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 26/02/07 27/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 2.50 1.98 1.70 2.00 2.36 2.27 2.33 -
P/RPS 21.85 47.58 51.41 40.04 55.18 10.30 15.72 5.63%
P/EPS 52.52 116.47 207.27 75.19 108.76 28.20 64.90 -3.46%
EY 1.90 0.86 0.48 1.33 0.92 3.55 1.54 3.56%
DY 3.50 1.82 1.27 1.08 0.92 5.29 3.09 2.09%
P/NAPS 1.25 1.14 1.70 1.29 1.67 0.51 0.52 15.73%

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