[RANHILL_OLD] QoQ Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 57.59%
YoY- 3.19%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,361,633 1,458,178 1,449,788 1,893,672 1,492,251 1,274,157 1,081,828 16.62%
PBT 80,888 161,921 152,122 149,416 95,848 96,766 104,298 -15.62%
Tax -44,462 -53,298 -39,840 -37,648 -26,187 -64,560 -58,630 -16.88%
NP 36,426 108,622 112,282 111,768 69,661 32,206 45,668 -14.02%
-
NP to SH -12,669 55,742 61,502 52,216 33,134 32,206 45,668 -
-
Tax Rate 54.97% 32.92% 26.19% 25.20% 27.32% 66.72% 56.21% -
Total Cost 1,325,207 1,349,556 1,337,506 1,781,904 1,422,590 1,241,950 1,036,160 17.87%
-
Net Worth 934,537 985,450 1,355,432 929,873 845,524 773,162 704,828 20.75%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - 7,926 - 30,711 -
Div Payout % - - - - 23.92% - 67.25% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 934,537 985,450 1,355,432 929,873 845,524 773,162 704,828 20.75%
NOSH 599,062 597,242 597,106 596,073 528,452 505,334 153,557 148.43%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.68% 7.45% 7.74% 5.90% 4.67% 2.53% 4.22% -
ROE -1.36% 5.66% 4.54% 5.62% 3.92% 4.17% 6.48% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 227.29 244.15 242.80 317.69 282.38 252.14 704.51 -53.05%
EPS -2.12 9.33 10.30 8.76 6.27 6.37 29.74 -
DPS 0.00 0.00 0.00 0.00 1.50 0.00 20.00 -
NAPS 1.56 1.65 2.27 1.56 1.60 1.53 4.59 -51.39%
Adjusted Per Share Value based on latest NOSH - 596,073
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 152.89 163.73 162.79 212.63 167.56 143.07 121.48 16.61%
EPS -1.42 6.26 6.91 5.86 3.72 3.62 5.13 -
DPS 0.00 0.00 0.00 0.00 0.89 0.00 3.45 -
NAPS 1.0494 1.1065 1.522 1.0441 0.9494 0.8682 0.7914 20.75%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.29 1.35 0.78 0.94 1.26 1.80 6.85 -
P/RPS 0.57 0.55 0.32 0.30 0.45 0.71 0.97 -29.91%
P/EPS -61.00 14.46 7.57 10.73 20.10 28.24 23.03 -
EY -1.64 6.91 13.21 9.32 4.98 3.54 4.34 -
DY 0.00 0.00 0.00 0.00 1.19 0.00 2.92 -
P/NAPS 0.83 0.82 0.34 0.60 0.79 1.18 1.49 -32.37%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 01/06/06 24/02/06 24/11/05 26/08/05 31/05/05 25/02/05 -
Price 1.30 1.32 1.46 0.77 1.17 1.37 2.12 -
P/RPS 0.57 0.54 0.60 0.24 0.41 0.54 0.30 53.58%
P/EPS -61.47 14.14 14.17 8.79 18.66 21.50 7.13 -
EY -1.63 7.07 7.05 11.38 5.36 4.65 14.03 -
DY 0.00 0.00 0.00 0.00 1.28 0.00 9.43 -
P/NAPS 0.83 0.80 0.64 0.49 0.73 0.90 0.46 48.37%

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