[RVIEW] YoY TTM Result on 30-Jun-2003 [#2]

Stock

[RVIEW] RIVERVIEW RUBBER ESTATES BHD

Announcement Date

29-Aug-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

30-Jun-2003 [#2]

Profit Trend

QoQ- 40.69%

YoY- 73.82%

Quarter Report

rre qtrly report - june 2003.doc

Latest QR

Upcoming QR

RVIEW's Result

RVIEW's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	9,864	12,568	11,441	10,212	6,442	5,574	7,205	5.37%
YoY %	-21.51%	9.85%	12.03%	58.52%	15.57%	-22.64%	-	-
Horiz. %	136.90%	174.43%	158.79%	141.73%	89.41%	77.36%	100.00%	-
PBT	4,396	10,591	7,925	5,112	2,422	1,219	2,838	7.56%
YoY %	-58.49%	33.64%	55.03%	111.07%	98.69%	-57.05%	-	-
Horiz. %	154.90%	373.19%	279.25%	180.13%	85.34%	42.95%	100.00%	-
Tax	-1,909	-3,349	-1,905	-1,599	-525	227	-236	41.65%
YoY %	43.00%	-75.80%	-19.14%	-204.57%	-331.28%	196.19%	-	-
Horiz. %	808.90%	1,419.07%	807.20%	677.54%	222.46%	-96.19%	100.00%	-
NP	2,487	7,242	6,020	3,513	1,897	1,446	2,602	-0.75%
YoY %	-65.66%	20.30%	71.36%	85.19%	31.19%	-44.43%	-	-
Horiz. %	95.58%	278.32%	231.36%	135.01%	72.91%	55.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,487	7,242	6,020	3,513	2,021	771	2,602	-0.75%
YoY %	-65.66%	20.30%	71.36%	73.82%	162.13%	-70.37%	-	-
Horiz. %	95.58%	278.32%	231.36%	135.01%	77.67%	29.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	43.43%	31.62%	24.04%	31.28%	21.68%	-18.62%	8.32%	-
YoY %	37.35%	31.53%	-23.15%	44.28%	216.43%	-323.80%	-	-
Horiz. %	522.00%	380.05%	288.94%	375.96%	260.58%	-223.80%	100.00%	-
Total Cost	7,377	5,326	5,421	6,699	4,545	4,128	4,603	8.17%
YoY %	38.51%	-1.75%	-19.08%	47.39%	10.10%	-10.32%	-	-
Horiz. %	160.27%	115.71%	117.77%	145.54%	98.74%	89.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	113,417	104,751	91,326	87,565	47,366	46,479	47,699	15.52%
YoY %	8.27%	14.70%	4.30%	84.87%	1.91%	-2.56%	-	-
Horiz. %	237.78%	219.61%	191.46%	183.58%	99.30%	97.44%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	1,401	1,399	5,569	1,867	1,854	1,075	3,132	-12.54%
YoY %	0.14%	-74.88%	198.29%	0.70%	72.47%	-65.68%	-	-
Horiz. %	44.73%	44.67%	177.81%	59.61%	59.20%	34.32%	100.00%	-
Div Payout %	56.33%	19.33%	92.52%	53.15%	91.74%	139.55%	120.39%	-
YoY %	191.41%	-79.11%	74.07%	-42.06%	-34.26%	15.91%	-	-
Horiz. %	46.79%	16.06%	76.85%	44.15%	76.20%	115.91%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	113,417	104,751	91,326	87,565	47,366	46,479	47,699	15.52%
YoY %	8.27%	14.70%	4.30%	84.87%	1.91%	-2.56%	-	-
Horiz. %	237.78%	219.61%	191.46%	183.58%	99.30%	97.44%	100.00%	-
NOSH	64,810	64,661	64,770	10,810	10,740	10,809	10,799	34.78%
YoY %	0.23%	-0.17%	499.17%	0.65%	-0.64%	0.09%	-	-
Horiz. %	600.15%	598.77%	599.78%	100.10%	99.45%	100.09%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	25.21%	57.62%	52.62%	34.40%	29.45%	25.94%	36.11%	-
YoY %	-56.25%	9.50%	52.97%	16.81%	13.53%	-28.16%	-	-
Horiz. %	69.81%	159.57%	145.72%	95.26%	81.56%	71.84%	100.00%	-
ROE	2.19%	6.91%	6.59%	4.01%	4.27%	1.66%	5.46%	-
YoY %	-68.31%	4.86%	64.34%	-6.09%	157.23%	-69.60%	-	-
Horiz. %	40.11%	126.56%	120.70%	73.44%	78.21%	30.40%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	15.22	19.44	17.66	94.46	59.98	51.57	66.72	-21.82%
YoY %	-21.71%	10.08%	-81.30%	57.49%	16.31%	-22.71%	-	-
Horiz. %	22.81%	29.14%	26.47%	141.58%	89.90%	77.29%	100.00%	-
EPS	3.84	11.20	9.29	32.50	18.82	7.13	24.09	-26.35%
YoY %	-65.71%	20.56%	-71.42%	72.69%	163.96%	-70.40%	-	-
Horiz. %	15.94%	46.49%	38.56%	134.91%	78.12%	29.60%	100.00%	-
DPS	2.16	2.16	8.60	17.27	17.20	10.00	29.01	-35.12%
YoY %	0.00%	-74.88%	-50.20%	0.41%	72.00%	-65.53%	-	-
Horiz. %	7.45%	7.45%	29.64%	59.53%	59.29%	34.47%	100.00%	-
NAPS	1.75	1.62	1.41	8.10	4.41	4.30	4.417	-14.29%
YoY %	8.02%	14.89%	-82.59%	83.67%	2.56%	-2.65%	-	-
Horiz. %	39.62%	36.68%	31.92%	183.38%	99.84%	97.35%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 10,810
RPS	15.21	19.38	17.64	15.74	9.93	8.59	11.11	5.37%
YoY %	-21.52%	9.86%	12.07%	58.51%	15.60%	-22.68%	-	-
Horiz. %	136.90%	174.44%	158.78%	141.67%	89.38%	77.32%	100.00%	-
EPS	3.83	11.17	9.28	5.42	3.12	1.19	4.01	-0.76%
YoY %	-65.71%	20.37%	71.22%	73.72%	162.18%	-70.32%	-	-
Horiz. %	95.51%	278.55%	231.42%	135.16%	77.81%	29.68%	100.00%	-
DPS	2.16	2.16	8.59	2.88	2.86	1.66	4.83	-12.54%
YoY %	0.00%	-74.85%	198.26%	0.70%	72.29%	-65.63%	-	-
Horiz. %	44.72%	44.72%	177.85%	59.63%	59.21%	34.37%	100.00%	-
NAPS	1.7486	1.615	1.408	1.35	0.7303	0.7166	0.7354	15.52%
YoY %	8.27%	14.70%	4.30%	84.86%	1.91%	-2.56%	-	-
Horiz. %	237.78%	219.61%	191.46%	183.57%	99.31%	97.44%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	1.62	1.75	2.22	17.60	2.73	1.24	2.00	-
P/RPS	10.64	9.00	12.57	18.63	4.55	2.40	3.00	23.47%
YoY %	18.22%	-28.40%	-32.53%	309.45%	89.58%	-20.00%	-	-
Horiz. %	354.67%	300.00%	419.00%	621.00%	151.67%	80.00%	100.00%	-
P/EPS	42.22	15.63	23.89	54.16	14.51	17.38	8.30	31.12%
YoY %	170.12%	-34.58%	-55.89%	273.26%	-16.51%	109.40%	-	-
Horiz. %	508.67%	188.31%	287.83%	652.53%	174.82%	209.40%	100.00%	-
EY	2.37	6.40	4.19	1.85	6.89	5.75	12.05	-23.73%
YoY %	-62.97%	52.74%	126.49%	-73.15%	19.83%	-52.28%	-	-
Horiz. %	19.67%	53.11%	34.77%	15.35%	57.18%	47.72%	100.00%	-
DY	1.33	1.23	3.87	0.98	6.30	8.06	14.50	-32.83%
YoY %	8.13%	-68.22%	294.90%	-84.44%	-21.84%	-44.41%	-	-
Horiz. %	9.17%	8.48%	26.69%	6.76%	43.45%	55.59%	100.00%	-
P/NAPS	0.93	1.08	1.57	2.17	0.62	0.29	0.45	12.85%
YoY %	-13.89%	-31.21%	-27.65%	250.00%	113.79%	-35.56%	-	-
Horiz. %	206.67%	240.00%	348.89%	482.22%	137.78%	64.44%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	28/08/06	17/08/05	27/08/04	29/08/03	30/08/02	28/08/01	28/08/00	-
Price	1.76	1.72	2.13	2.52	2.70	1.41	1.97	-
P/RPS	11.56	8.85	12.06	2.67	4.50	2.73	2.95	25.54%
YoY %	30.62%	-26.62%	351.69%	-40.67%	64.84%	-7.46%	-	-
Horiz. %	391.86%	300.00%	408.81%	90.51%	152.54%	92.54%	100.00%	-
P/EPS	45.86	15.36	22.92	7.75	14.35	19.77	8.18	33.26%
YoY %	198.57%	-32.98%	195.74%	-45.99%	-27.42%	141.69%	-	-
Horiz. %	560.64%	187.78%	280.20%	94.74%	175.43%	241.69%	100.00%	-
EY	2.18	6.51	4.36	12.90	6.97	5.06	12.23	-24.97%
YoY %	-66.51%	49.31%	-66.20%	85.08%	37.75%	-58.63%	-	-
Horiz. %	17.83%	53.23%	35.65%	105.48%	56.99%	41.37%	100.00%	-
DY	1.23	1.26	4.04	6.85	6.37	7.09	14.72	-33.86%
YoY %	-2.38%	-68.81%	-41.02%	7.54%	-10.16%	-51.83%	-	-
Horiz. %	8.36%	8.56%	27.45%	46.54%	43.27%	48.17%	100.00%	-
P/NAPS	1.01	1.06	1.51	0.31	0.61	0.33	0.45	14.41%
YoY %	-4.72%	-29.80%	387.10%	-49.18%	84.85%	-26.67%	-	-
Horiz. %	224.44%	235.56%	335.56%	68.89%	135.56%	73.33%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos