[RANHILL_OLD] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 2.95%
YoY- 90.6%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 713,758 630,640 603,754 538,937 544,146 606,656 424,895 41.17%
PBT 78,232 64,356 80,160 76,264 73,110 68,532 49,659 35.27%
Tax -25,772 -19,772 -26,884 -23,825 -22,176 -20,672 -15,597 39.63%
NP 52,460 44,584 53,276 52,438 50,934 47,860 34,062 33.25%
-
NP to SH 52,460 44,584 53,276 52,438 50,934 47,860 34,062 33.25%
-
Tax Rate 32.94% 30.72% 33.54% 31.24% 30.33% 30.16% 31.41% -
Total Cost 661,298 586,056 550,478 486,498 493,212 558,796 390,833 41.85%
-
Net Worth 225,407 217,501 204,422 191,801 17,747,316 165,914 139,123 37.82%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 23,694 - - - - - 6,949 126.03%
Div Payout % 45.17% - - - - - 20.40% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 225,407 217,501 204,422 191,801 17,747,316 165,914 139,123 37.82%
NOSH 118,473 78,993 78,997 79,005 7,958,437 79,766 69,495 42.56%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 7.35% 7.07% 8.82% 9.73% 9.36% 7.89% 8.02% -
ROE 23.27% 20.50% 26.06% 27.34% 0.29% 28.85% 24.48% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 602.46 798.34 764.27 682.15 6.84 760.54 611.40 -0.97%
EPS 44.28 56.44 67.44 66.37 0.64 60.00 49.27 -6.85%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 10.00 58.53%
NAPS 1.9026 2.7534 2.5877 2.4277 2.23 2.08 2.0019 -3.32%
Adjusted Per Share Value based on latest NOSH - 78,985
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 80.15 70.81 67.79 60.52 61.10 68.12 47.71 41.18%
EPS 5.89 5.01 5.98 5.89 5.72 5.37 3.82 33.35%
DPS 2.66 0.00 0.00 0.00 0.00 0.00 0.78 126.05%
NAPS 0.2531 0.2442 0.2295 0.2154 19.9279 0.1863 0.1562 37.83%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 - - - -
Price 4.20 6.30 6.05 5.40 0.00 0.00 0.00 -
P/RPS 0.70 0.79 0.79 0.79 0.00 0.00 0.00 -
P/EPS 9.49 11.16 8.97 8.14 0.00 0.00 0.00 -
EY 10.54 8.96 11.15 12.29 0.00 0.00 0.00 -
DY 4.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.29 2.34 2.22 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 28/11/02 29/08/02 31/05/02 23/04/02 26/11/01 28/08/01 -
Price 4.34 4.24 6.60 6.30 6.90 0.00 0.00 -
P/RPS 0.72 0.53 0.86 0.92 100.92 0.00 0.00 -
P/EPS 9.80 7.51 9.79 9.49 1,078.13 0.00 0.00 -
EY 10.20 13.31 10.22 10.54 0.09 0.00 0.00 -
DY 4.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 1.54 2.55 2.60 3.09 0.00 0.00 -

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