[RANHILL_OLD] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -29.48%
YoY- -31.05%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,449,788 1,893,672 1,492,251 1,274,157 1,081,828 852,488 792,944 49.35%
PBT 152,122 149,416 95,848 96,766 104,298 93,228 75,637 59.13%
Tax -39,840 -37,648 -26,187 -64,560 -58,630 -42,624 -27,208 28.85%
NP 112,282 111,768 69,661 32,206 45,668 50,604 48,429 74.90%
-
NP to SH 61,502 52,216 33,134 32,206 45,668 50,604 48,429 17.21%
-
Tax Rate 26.19% 25.20% 27.32% 66.72% 56.21% 45.72% 35.97% -
Total Cost 1,337,506 1,781,904 1,422,590 1,241,950 1,036,160 801,884 744,515 47.62%
-
Net Worth 1,355,432 929,873 845,524 773,162 704,828 312,721 300,977 171.96%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 7,926 - 30,711 - 11,849 -
Div Payout % - - 23.92% - 67.25% - 24.47% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,355,432 929,873 845,524 773,162 704,828 312,721 300,977 171.96%
NOSH 597,106 596,073 528,452 505,334 153,557 118,455 118,495 193.05%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.74% 5.90% 4.67% 2.53% 4.22% 5.94% 6.11% -
ROE 4.54% 5.62% 3.92% 4.17% 6.48% 16.18% 16.09% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 242.80 317.69 282.38 252.14 704.51 719.67 669.18 -49.03%
EPS 10.30 8.76 6.27 6.37 29.74 42.72 40.87 -60.00%
DPS 0.00 0.00 1.50 0.00 20.00 0.00 10.00 -
NAPS 2.27 1.56 1.60 1.53 4.59 2.64 2.54 -7.19%
Adjusted Per Share Value based on latest NOSH - 600,000
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 162.79 212.63 167.56 143.07 121.48 95.72 89.04 49.35%
EPS 6.91 5.86 3.72 3.62 5.13 5.68 5.44 17.23%
DPS 0.00 0.00 0.89 0.00 3.45 0.00 1.33 -
NAPS 1.522 1.0441 0.9494 0.8682 0.7914 0.3511 0.338 171.94%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.78 0.94 1.26 1.80 6.85 6.55 6.25 -
P/RPS 0.32 0.30 0.45 0.71 0.97 0.91 0.93 -50.80%
P/EPS 7.57 10.73 20.10 28.24 23.03 15.33 15.29 -37.33%
EY 13.21 9.32 4.98 3.54 4.34 6.52 6.54 59.58%
DY 0.00 0.00 1.19 0.00 2.92 0.00 1.60 -
P/NAPS 0.34 0.60 0.79 1.18 1.49 2.48 2.46 -73.17%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 24/11/05 26/08/05 31/05/05 25/02/05 29/11/04 25/08/04 -
Price 1.46 0.77 1.17 1.37 2.12 6.45 6.25 -
P/RPS 0.60 0.24 0.41 0.54 0.30 0.90 0.93 -25.27%
P/EPS 14.17 8.79 18.66 21.50 7.13 15.10 15.29 -4.93%
EY 7.05 11.38 5.36 4.65 14.03 6.62 6.54 5.11%
DY 0.00 0.00 1.28 0.00 9.43 0.00 1.60 -
P/NAPS 0.64 0.49 0.73 0.90 0.46 2.44 2.46 -59.14%

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