[RANHILL_OLD] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 307.74%
YoY- 86.56%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 2,172,651 2,237,883 2,425,245 1,772,956 2,120,716 1,968,756 2,123,848 1.53%
PBT 128,965 201,603 230,918 194,948 167,443 189,901 197,948 -24.90%
Tax -62,248 -64,108 -78,650 -61,616 -57,291 -67,890 -77,302 -13.47%
NP 66,716 137,494 152,268 133,332 110,152 122,010 120,646 -32.70%
-
NP to SH 5,890 59,805 71,661 62,544 15,339 48,653 45,630 -74.55%
-
Tax Rate 48.27% 31.80% 34.06% 31.61% 34.22% 35.75% 39.05% -
Total Cost 2,105,934 2,100,388 2,272,977 1,639,624 2,010,564 1,846,745 2,003,202 3.39%
-
Net Worth 720,000 746,070 746,475 722,120 669,525 704,716 656,976 6.31%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 720,000 746,070 746,475 722,120 669,525 704,716 656,976 6.31%
NOSH 600,000 596,856 597,180 596,793 597,790 597,217 597,251 0.30%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.07% 6.14% 6.28% 7.52% 5.19% 6.20% 5.68% -
ROE 0.82% 8.02% 9.60% 8.66% 2.29% 6.90% 6.95% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 362.11 374.95 406.12 297.08 354.76 329.65 355.60 1.22%
EPS 0.98 10.02 12.00 10.48 2.57 8.15 7.64 -74.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.25 1.25 1.21 1.12 1.18 1.10 5.98%
Adjusted Per Share Value based on latest NOSH - 596,793
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 243.96 251.28 272.32 199.08 238.13 221.07 238.48 1.53%
EPS 0.66 6.72 8.05 7.02 1.72 5.46 5.12 -74.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8085 0.8377 0.8382 0.8108 0.7518 0.7913 0.7377 6.31%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.65 0.74 0.88 0.78 0.72 0.79 0.83 -
P/RPS 0.18 0.20 0.22 0.26 0.20 0.24 0.23 -15.11%
P/EPS 66.20 7.39 7.33 7.44 28.06 9.70 10.86 234.80%
EY 1.51 13.54 13.64 13.44 3.56 10.31 9.20 -70.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.70 0.64 0.64 0.67 0.75 -19.71%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 01/03/11 30/11/10 30/08/10 27/05/10 23/02/10 -
Price 0.89 0.715 0.72 0.78 0.77 0.69 0.80 -
P/RPS 0.25 0.19 0.18 0.26 0.22 0.21 0.22 8.92%
P/EPS 90.65 7.14 6.00 7.44 30.01 8.47 10.47 323.31%
EY 1.10 14.01 16.67 13.44 3.33 11.81 9.55 -76.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.57 0.58 0.64 0.69 0.58 0.73 0.91%

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