[RVIEW] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[RVIEW] RIVERVIEW RUBBER ESTATES BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 3.57%
YoY- 78.93%
Quarter Report
Latest QR
Upcoming QR
RVIEW's Result
RVIEW's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 13,059 10,256 12,847 10,623 9,240 5,771 6,271 12.99%
PBT 10,910 4,279 12,437 6,087 3,809 2,178 1,957 33.14%
Tax -2,853 -1,956 -3,516 -1,619 -1,312 -252 -65 87.76%
NP 8,057 2,323 8,921 4,468 2,497 1,926 1,892 27.29%
-
NP to SH 8,057 2,323 8,921 4,468 2,497 1,863 1,404 33.78%
-
Tax Rate 26.15% 45.71% 28.27% 26.60% 34.44% 11.57% 3.32% -
Total Cost 5,002 7,933 3,926 6,155 6,743 3,845 4,379 2.24%
-
Net Worth 113,445 112,449 64,889 90,058 59,976 48,432 47,612 15.56%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 2,331 1,401 5,571 1,554 2,484 1,080 2,047 2.18%
Div Payout % 28.94% 60.31% 62.45% 34.79% 99.51% 58.01% 145.86% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 113,445 112,449 64,889 90,058 59,976 48,432 47,612 15.56%
NOSH 64,826 64,999 64,889 64,790 14,994 10,810 10,796 34.79%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 61.70% 22.65% 69.44% 42.06% 27.02% 33.37% 30.17% -
ROE 7.10% 2.07% 13.75% 4.96% 4.16% 3.85% 2.95% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 20.14 15.78 19.80 16.40 61.62 53.38 58.08 -16.17%
EPS 12.43 3.57 13.75 6.90 16.65 17.23 13.00 -0.74%
DPS 3.60 2.16 8.60 2.40 16.57 10.00 19.00 -24.20%
NAPS 1.75 1.73 1.00 1.39 4.00 4.48 4.41 -14.27%
Adjusted Per Share Value based on latest NOSH - 64,790
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 20.14 15.81 19.81 16.38 14.25 8.90 9.67 13.00%
EPS 12.42 3.58 13.76 6.89 3.85 2.87 2.16 33.83%
DPS 3.60 2.16 8.59 2.40 3.83 1.67 3.16 2.19%
NAPS 1.7493 1.734 1.0006 1.3887 0.9248 0.7468 0.7342 15.56%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.90 1.73 1.94 2.36 12.90 3.12 1.31 -
P/RPS 9.43 10.96 9.80 14.39 20.93 5.84 2.26 26.86%
P/EPS 15.29 48.41 14.11 34.22 77.46 18.11 10.07 7.20%
EY 6.54 2.07 7.09 2.92 1.29 5.52 9.93 -6.72%
DY 1.89 1.25 4.43 1.02 1.28 3.21 14.50 -28.78%
P/NAPS 1.09 1.00 1.94 1.70 3.23 0.70 0.30 23.97%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 11/06/07 30/05/06 25/05/05 28/05/04 30/05/03 24/05/02 28/05/01 -
Price 1.91 1.66 1.77 2.31 15.40 2.90 1.28 -
P/RPS 9.48 10.52 8.94 14.09 24.99 5.43 2.20 27.55%
P/EPS 15.37 46.45 12.87 33.50 92.48 16.83 9.84 7.71%
EY 6.51 2.15 7.77 2.99 1.08 5.94 10.16 -7.14%
DY 1.88 1.30 4.86 1.04 1.08 3.45 14.84 -29.12%
P/NAPS 1.09 0.96 1.77 1.66 3.85 0.65 0.29 24.67%

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