[RVIEW] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 7.57%
YoY- 160.44%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 11,425 12,143 12,550 9,938 7,375 5,311 7,259 7.84%
PBT 8,101 8,945 9,196 5,311 2,139 2,044 2,265 23.65%
Tax -2,032 -2,996 -2,206 -1,532 -812 293 -505 26.10%
NP 6,069 5,949 6,990 3,779 1,327 2,337 1,760 22.90%
-
NP to SH 6,069 5,949 6,990 3,779 1,451 1,662 1,760 22.90%
-
Tax Rate 25.08% 33.49% 23.99% 28.85% 37.96% -14.33% 22.30% -
Total Cost 5,356 6,194 5,560 6,159 6,048 2,974 5,499 -0.43%
-
Net Worth 124,478 64,973 93,338 88,355 43,204 47,769 48,095 17.16%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 1,401 1,399 5,569 1,089 2,631 1,075 3,132 -12.54%
Div Payout % 23.09% 23.53% 79.68% 28.83% 181.38% 64.74% 177.99% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 124,478 64,973 93,338 88,355 43,204 47,769 48,095 17.16%
NOSH 64,832 64,973 64,818 64,967 10,801 10,807 10,795 34.80%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 53.12% 48.99% 55.70% 38.03% 17.99% 44.00% 24.25% -
ROE 4.88% 9.16% 7.49% 4.28% 3.36% 3.48% 3.66% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 17.62 18.69 19.36 15.30 68.28 49.14 67.24 -19.99%
EPS 9.36 9.16 10.78 5.82 13.43 15.38 16.30 -8.82%
DPS 2.16 2.16 8.60 1.68 24.40 10.00 29.02 -35.12%
NAPS 1.92 1.00 1.44 1.36 4.00 4.42 4.455 -13.08%
Adjusted Per Share Value based on latest NOSH - 64,967
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 17.62 18.72 19.35 15.32 11.37 8.19 11.19 7.85%
EPS 9.36 9.17 10.78 5.83 2.24 2.56 2.71 22.93%
DPS 2.16 2.16 8.59 1.68 4.06 1.66 4.83 -12.54%
NAPS 1.9195 1.0019 1.4393 1.3625 0.6662 0.7366 0.7416 17.16%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.70 1.74 2.14 2.38 2.47 1.20 1.70 -
P/RPS 9.65 9.31 11.05 15.56 3.62 2.44 2.53 24.98%
P/EPS 18.16 19.00 19.84 40.92 18.39 7.80 10.43 9.67%
EY 5.51 5.26 5.04 2.44 5.44 12.81 9.59 -8.81%
DY 1.27 1.24 4.02 0.70 9.88 8.33 17.07 -35.13%
P/NAPS 0.89 1.74 1.49 1.75 0.62 0.27 0.38 15.23%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 29/11/05 26/11/04 28/11/03 29/11/02 23/11/01 28/11/00 -
Price 1.84 1.70 2.17 2.40 2.50 1.70 1.92 -
P/RPS 10.44 9.10 11.21 15.69 3.66 3.46 2.86 24.07%
P/EPS 19.66 18.57 20.12 41.26 18.61 11.05 11.78 8.90%
EY 5.09 5.39 4.97 2.42 5.37 9.05 8.49 -8.16%
DY 1.17 1.27 3.96 0.70 9.76 5.88 15.11 -34.70%
P/NAPS 0.96 1.70 1.51 1.76 0.63 0.38 0.43 14.31%

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