[RVIEW] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 9.38%
YoY- 39.54%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 21,942 26,283 20,936 11,975 11,051 13,018 10,325 13.37%
PBT 18,592 16,286 19,482 9,469 7,064 10,346 5,841 21.26%
Tax -3,367 -4,290 -3,987 -2,831 -2,307 -3,037 -1,527 14.07%
NP 15,225 11,996 15,495 6,638 4,757 7,309 4,314 23.36%
-
NP to SH 15,225 11,996 15,495 6,638 4,757 7,309 4,314 23.36%
-
Tax Rate 18.11% 26.34% 20.47% 29.90% 32.66% 29.35% 26.14% -
Total Cost 6,717 14,287 5,441 5,337 6,294 5,709 6,011 1.86%
-
Net Worth 129,638 18,252,001 129,741 112,042 64,863 100,458 91,292 6.01%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 9,725 683,003 8,484 2,331 1,401 5,571 1,554 35.71%
Div Payout % 63.88% 5,693.59% 54.75% 35.12% 29.45% 76.22% 36.03% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 129,638 18,252,001 129,741 112,042 64,863 100,458 91,292 6.01%
NOSH 64,819 7,605,000 64,870 64,764 64,863 64,812 64,746 0.01%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 69.39% 45.64% 74.01% 55.43% 43.05% 56.15% 41.78% -
ROE 11.74% 0.07% 11.94% 5.92% 7.33% 7.28% 4.73% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 33.85 0.35 32.27 18.49 17.04 20.09 15.95 13.34%
EPS 23.49 0.16 23.89 10.25 7.33 11.28 6.66 23.35%
DPS 15.00 8.98 13.08 3.60 2.16 8.60 2.40 35.68%
NAPS 2.00 2.40 2.00 1.73 1.00 1.55 1.41 5.99%
Adjusted Per Share Value based on latest NOSH - 64,764
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 33.83 40.52 32.28 18.46 17.04 20.07 15.92 13.37%
EPS 23.47 18.49 23.89 10.23 7.33 11.27 6.65 23.36%
DPS 14.99 1,053.02 13.08 3.59 2.16 8.59 2.40 35.66%
NAPS 1.9987 281.4013 2.0003 1.7274 1.00 1.5488 1.4075 6.01%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.38 1.61 2.29 1.88 1.63 2.08 2.32 -
P/RPS 7.03 465.85 7.10 10.17 9.57 10.36 14.55 -11.40%
P/EPS 10.13 1,020.68 9.59 18.34 22.23 18.44 34.82 -18.58%
EY 9.87 0.10 10.43 5.45 4.50 5.42 2.87 22.83%
DY 6.30 5.58 5.71 1.91 1.33 4.13 1.03 35.19%
P/NAPS 1.19 0.67 1.15 1.09 1.63 1.34 1.65 -5.29%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 27/02/09 26/02/08 26/02/07 27/02/06 28/02/05 27/02/04 -
Price 2.40 1.80 2.50 1.98 1.70 2.00 2.36 -
P/RPS 7.09 520.83 7.75 10.71 9.98 9.96 14.80 -11.53%
P/EPS 10.22 1,141.13 10.47 19.32 23.18 17.73 35.42 -18.69%
EY 9.79 0.09 9.55 5.18 4.31 5.64 2.82 23.02%
DY 6.25 4.99 5.23 1.82 1.27 4.30 1.02 35.23%
P/NAPS 1.20 0.75 1.25 1.14 1.70 1.29 1.67 -5.35%

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