[RVIEW] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -17.85%
YoY- -14.89%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 29,628 16,208 11,425 12,143 12,550 9,938 7,375 26.05%
PBT 21,716 17,016 8,101 8,945 9,196 5,311 2,139 47.09%
Tax -5,111 -3,508 -2,032 -2,996 -2,206 -1,532 -812 35.84%
NP 16,605 13,508 6,069 5,949 6,990 3,779 1,327 52.30%
-
NP to SH 16,605 13,508 6,069 5,949 6,990 3,779 1,451 50.06%
-
Tax Rate 23.54% 20.62% 25.08% 33.49% 23.99% 28.85% 37.96% -
Total Cost 13,023 2,700 5,356 6,194 5,560 6,159 6,048 13.62%
-
Net Worth 162,842 121,266 124,478 64,973 93,338 88,355 43,204 24.72%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 13,361 5,132 1,401 1,399 5,569 1,089 2,631 31.07%
Div Payout % 80.47% 38.00% 23.09% 23.53% 79.68% 28.83% 181.38% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 162,842 121,266 124,478 64,973 93,338 88,355 43,204 24.72%
NOSH 64,877 64,848 64,832 64,973 64,818 64,967 10,801 34.78%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 56.04% 83.34% 53.12% 48.99% 55.70% 38.03% 17.99% -
ROE 10.20% 11.14% 4.88% 9.16% 7.49% 4.28% 3.36% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 45.67 24.99 17.62 18.69 19.36 15.30 68.28 -6.47%
EPS 25.59 20.83 9.36 9.16 10.78 5.82 13.43 11.33%
DPS 20.60 7.92 2.16 2.16 8.60 1.68 24.40 -2.77%
NAPS 2.51 1.87 1.92 1.00 1.44 1.36 4.00 -7.46%
Adjusted Per Share Value based on latest NOSH - 64,973
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 45.68 24.99 17.61 18.72 19.35 15.32 11.37 26.05%
EPS 25.60 20.83 9.36 9.17 10.78 5.83 2.24 50.02%
DPS 20.60 7.91 2.16 2.16 8.59 1.68 4.06 31.05%
NAPS 2.5106 1.8696 1.9191 1.0017 1.4391 1.3622 0.6661 24.72%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.10 1.85 1.70 1.74 2.14 2.38 2.47 -
P/RPS 4.60 7.40 9.65 9.31 11.05 15.56 3.62 4.07%
P/EPS 8.20 8.88 18.16 19.00 19.84 40.92 18.39 -12.58%
EY 12.19 11.26 5.51 5.26 5.04 2.44 5.44 14.37%
DY 9.81 4.28 1.27 1.24 4.02 0.70 9.88 -0.11%
P/NAPS 0.84 0.99 0.89 1.74 1.49 1.75 0.62 5.18%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/10/08 23/11/07 30/11/06 29/11/05 26/11/04 28/11/03 29/11/02 -
Price 1.48 2.00 1.84 1.70 2.17 2.40 2.50 -
P/RPS 3.24 8.00 10.44 9.10 11.21 15.69 3.66 -2.00%
P/EPS 5.78 9.60 19.66 18.57 20.12 41.26 18.61 -17.69%
EY 17.29 10.42 5.09 5.39 4.97 2.42 5.37 21.49%
DY 13.92 3.96 1.17 1.27 3.96 0.70 9.76 6.09%
P/NAPS 0.59 1.07 0.96 1.70 1.51 1.76 0.63 -1.08%

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