[RANHILL_OLD] QoQ Quarter Result on 30-Jun-2002 [#4]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 0.61%
YoY- 3.87%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 154,957 199,219 157,660 199,551 132,129 120,409 151,664 1.44%
PBT 15,181 23,027 16,089 22,962 20,643 19,422 17,133 -7.75%
Tax -4,929 -7,943 -4,943 -9,015 -6,781 -5,920 -5,168 -3.11%
NP 10,252 15,084 11,146 13,947 13,862 13,502 11,965 -9.79%
-
NP to SH 10,252 15,084 11,146 13,947 13,862 13,502 11,965 -9.79%
-
Tax Rate 32.47% 34.49% 30.72% 39.26% 32.85% 30.48% 30.16% -
Total Cost 144,705 184,135 146,514 185,604 118,267 106,907 139,699 2.37%
-
Net Worth 233,484 225,442 217,501 204,479 191,753 17,711,447 165,914 25.60%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 11,849 - - - - - -
Div Payout % - 78.55% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 233,484 225,442 217,501 204,479 191,753 17,711,447 165,914 25.60%
NOSH 118,520 118,491 78,993 79,019 78,985 7,942,352 79,766 30.24%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 6.62% 7.57% 7.07% 6.99% 10.49% 11.21% 7.89% -
ROE 4.39% 6.69% 5.12% 6.82% 7.23% 0.08% 7.21% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 130.74 168.13 199.59 252.53 167.28 1.52 190.13 -22.11%
EPS 8.65 12.73 14.11 17.65 17.55 0.17 15.00 -30.74%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.9026 2.7534 2.5877 2.4277 2.23 2.08 -3.56%
Adjusted Per Share Value based on latest NOSH - 79,019
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 17.40 22.37 17.70 22.41 14.84 13.52 17.03 1.44%
EPS 1.15 1.69 1.25 1.57 1.56 1.52 1.34 -9.69%
DPS 0.00 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2622 0.2531 0.2442 0.2296 0.2153 19.8876 0.1863 25.61%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - - -
Price 4.20 4.20 6.30 6.05 5.40 0.00 0.00 -
P/RPS 3.21 2.50 3.16 2.40 3.23 0.00 0.00 -
P/EPS 48.55 32.99 44.65 34.28 30.77 0.00 0.00 -
EY 2.06 3.03 2.24 2.92 3.25 0.00 0.00 -
DY 0.00 2.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.21 2.29 2.34 2.22 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 23/05/03 25/02/03 28/11/02 29/08/02 31/05/02 23/04/02 26/11/01 -
Price 4.30 4.34 4.24 6.60 6.30 6.90 0.00 -
P/RPS 3.29 2.58 2.12 2.61 3.77 455.13 0.00 -
P/EPS 49.71 34.09 30.05 37.39 35.90 4,058.82 0.00 -
EY 2.01 2.93 3.33 2.67 2.79 0.02 0.00 -
DY 0.00 2.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.28 1.54 2.55 2.60 3.09 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