[RANHILL_OLD] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 17.67%
YoY- 3.0%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 713,384 770,577 682,448 713,758 630,640 603,754 538,937 20.53%
PBT 67,824 81,838 72,396 78,232 64,356 80,160 76,264 -7.51%
Tax -22,836 -26,133 -23,753 -25,772 -19,772 -26,884 -23,825 -2.78%
NP 44,988 55,705 48,642 52,460 44,584 53,276 52,438 -9.70%
-
NP to SH 44,988 55,705 48,642 52,460 44,584 53,276 52,438 -9.70%
-
Tax Rate 33.67% 31.93% 32.81% 32.94% 30.72% 33.54% 31.24% -
Total Cost 668,396 714,872 633,805 661,298 586,056 550,478 486,498 23.56%
-
Net Worth 263,101 252,396 233,418 225,407 217,501 204,422 191,801 23.43%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 15,798 23,694 - - - -
Div Payout % - - 32.48% 45.17% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 263,101 252,396 233,418 225,407 217,501 204,422 191,801 23.43%
NOSH 118,514 118,496 118,486 118,473 78,993 78,997 79,005 31.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 6.31% 7.23% 7.13% 7.35% 7.07% 8.82% 9.73% -
ROE 17.10% 22.07% 20.84% 23.27% 20.50% 26.06% 27.34% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 601.94 650.30 575.97 602.46 798.34 764.27 682.15 -7.99%
EPS 37.96 47.01 41.05 44.28 56.44 67.44 66.37 -31.07%
DPS 0.00 0.00 13.33 20.00 0.00 0.00 0.00 -
NAPS 2.22 2.13 1.97 1.9026 2.7534 2.5877 2.4277 -5.78%
Adjusted Per Share Value based on latest NOSH - 118,491
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 80.10 86.53 76.63 80.15 70.81 67.79 60.52 20.52%
EPS 5.05 6.25 5.46 5.89 5.01 5.98 5.89 -9.74%
DPS 0.00 0.00 1.77 2.66 0.00 0.00 0.00 -
NAPS 0.2954 0.2834 0.2621 0.2531 0.2442 0.2295 0.2154 23.41%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 7.65 4.40 4.20 4.20 6.30 6.05 5.40 -
P/RPS 1.27 0.68 0.73 0.70 0.79 0.79 0.79 37.19%
P/EPS 20.15 9.36 10.23 9.49 11.16 8.97 8.14 82.89%
EY 4.96 10.68 9.77 10.54 8.96 11.15 12.29 -45.35%
DY 0.00 0.00 3.17 4.76 0.00 0.00 0.00 -
P/NAPS 3.45 2.07 2.13 2.21 2.29 2.34 2.22 34.13%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 25/08/03 23/05/03 25/02/03 28/11/02 29/08/02 31/05/02 -
Price 7.30 4.84 4.30 4.34 4.24 6.60 6.30 -
P/RPS 1.21 0.74 0.75 0.72 0.53 0.86 0.92 20.02%
P/EPS 19.23 10.30 10.47 9.80 7.51 9.79 9.49 60.06%
EY 5.20 9.71 9.55 10.20 13.31 10.22 10.54 -37.53%
DY 0.00 0.00 3.10 4.61 0.00 0.00 0.00 -
P/NAPS 3.29 2.27 2.18 2.28 1.54 2.55 2.60 16.97%

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