[RANHILL_OLD] QoQ Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 1134.32%
YoY- 131.22%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,476,567 1,061,924 501,030 2,250,470 1,700,323 1,127,087 511,331 102.91%
PBT 142,426 98,974 52,951 22,717 150,965 115,536 59,758 78.52%
Tax -50,918 -38,651 -27,956 446,945 -65,006 -46,372 -28,111 48.64%
NP 91,508 60,323 24,995 469,662 85,959 69,164 31,647 103.09%
-
NP to SH 36,490 22,815 8,381 223,363 18,096 15,155 3,305 396.55%
-
Tax Rate 35.75% 39.05% 52.80% -1,967.45% 43.06% 40.14% 47.04% -
Total Cost 1,385,059 1,001,601 476,035 1,780,808 1,614,364 1,057,923 479,684 102.90%
-
Net Worth 704,716 656,976 596,534 627,097 0 0 468,709 31.27%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 704,716 656,976 596,534 627,097 0 0 468,709 31.27%
NOSH 597,217 597,251 596,534 597,236 595,742 593,999 600,909 -0.41%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.20% 5.68% 4.99% 20.87% 5.06% 6.14% 6.19% -
ROE 5.18% 3.47% 1.40% 35.62% 0.00% 0.00% 0.71% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 247.24 177.80 83.99 376.81 285.41 189.75 85.09 103.75%
EPS 6.11 3.82 1.40 37.40 3.03 2.54 0.55 398.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.10 1.00 1.05 0.00 0.00 0.78 31.81%
Adjusted Per Share Value based on latest NOSH - 597,273
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 165.80 119.24 56.26 252.70 190.92 126.56 57.42 102.90%
EPS 4.10 2.56 0.94 25.08 2.03 1.70 0.37 397.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7913 0.7377 0.6698 0.7041 0.00 0.00 0.5263 31.27%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.79 0.83 0.93 0.91 0.73 0.74 0.71 -
P/RPS 0.32 0.47 1.11 0.24 0.26 0.39 0.83 -47.05%
P/EPS 12.93 21.73 66.19 2.43 24.03 29.00 129.09 -78.46%
EY 7.73 4.60 1.51 41.10 4.16 3.45 0.77 366.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.75 0.93 0.87 0.00 0.00 0.91 -18.47%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 23/02/10 20/11/09 28/08/09 22/05/09 27/02/09 20/11/08 -
Price 0.69 0.80 0.88 0.98 0.92 0.81 0.62 -
P/RPS 0.28 0.45 1.05 0.26 0.32 0.43 0.73 -47.24%
P/EPS 11.29 20.94 62.64 2.62 30.29 31.75 112.73 -78.46%
EY 8.86 4.78 1.60 38.16 3.30 3.15 0.89 363.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.73 0.88 0.93 0.00 0.00 0.79 -18.63%

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