[RANHILL_OLD] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -73.88%
YoY- 12.48%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 1,492,251 955,618 540,914 213,122 792,944 602,555 359,815 158.35%
PBT 95,848 72,575 52,149 23,307 75,637 56,308 34,791 96.64%
Tax -26,187 -48,420 -29,315 -10,656 -27,208 -21,273 -12,270 65.84%
NP 69,661 24,155 22,834 12,651 48,429 35,035 22,521 112.43%
-
NP to SH 33,134 24,155 22,834 12,651 48,429 35,035 22,521 29.38%
-
Tax Rate 27.32% 66.72% 56.21% 45.72% 35.97% 37.78% 35.27% -
Total Cost 1,422,590 931,463 518,080 200,471 744,515 567,520 337,294 161.27%
-
Net Worth 845,524 773,162 704,828 312,721 300,977 295,019 266,696 115.96%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 7,926 - 15,355 - 11,849 11,848 11,853 -23.55%
Div Payout % 23.92% - 67.25% - 24.47% 33.82% 52.63% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 845,524 773,162 704,828 312,721 300,977 295,019 266,696 115.96%
NOSH 528,452 505,334 153,557 118,455 118,495 118,481 118,531 171.13%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.67% 2.53% 4.22% 5.94% 6.11% 5.81% 6.26% -
ROE 3.92% 3.12% 3.24% 4.05% 16.09% 11.88% 8.44% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 282.38 189.11 352.26 179.92 669.18 508.56 303.56 -4.71%
EPS 6.27 4.78 14.87 10.68 40.87 29.57 19.00 -52.27%
DPS 1.50 0.00 10.00 0.00 10.00 10.00 10.00 -71.80%
NAPS 1.60 1.53 4.59 2.64 2.54 2.49 2.25 -20.34%
Adjusted Per Share Value based on latest NOSH - 118,455
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 167.56 107.30 60.74 23.93 89.04 67.66 40.40 158.36%
EPS 3.72 2.71 2.56 1.42 5.44 3.93 2.53 29.33%
DPS 0.89 0.00 1.72 0.00 1.33 1.33 1.33 -23.51%
NAPS 0.9494 0.8682 0.7914 0.3511 0.338 0.3313 0.2995 115.94%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.26 1.80 6.85 6.55 6.25 8.25 7.45 -
P/RPS 0.45 0.95 1.94 3.64 0.93 1.62 2.45 -67.72%
P/EPS 20.10 37.66 46.07 61.33 15.29 27.90 39.21 -35.97%
EY 4.98 2.66 2.17 1.63 6.54 3.58 2.55 56.30%
DY 1.19 0.00 1.46 0.00 1.60 1.21 1.34 -7.61%
P/NAPS 0.79 1.18 1.49 2.48 2.46 3.31 3.31 -61.55%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 31/05/05 25/02/05 29/11/04 25/08/04 24/05/04 24/02/04 -
Price 1.17 1.37 2.12 6.45 6.25 6.85 8.10 -
P/RPS 0.41 0.72 0.60 3.58 0.93 1.35 2.67 -71.35%
P/EPS 18.66 28.66 14.26 60.39 15.29 23.17 42.63 -42.37%
EY 5.36 3.49 7.01 1.66 6.54 4.32 2.35 73.36%
DY 1.28 0.00 4.72 0.00 1.60 1.46 1.23 2.69%
P/NAPS 0.73 0.90 0.46 2.44 2.46 2.75 3.60 -65.51%

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