[RANHILL_OLD] QoQ Quarter Result on 31-Dec-2004 [#2]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -19.51%
YoY- -9.68%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 473,418 536,633 414,704 327,792 213,122 190,389 242,740 56.03%
PBT 37,354 23,272 20,426 28,842 23,307 19,329 21,516 44.40%
Tax -9,412 989 -19,106 -18,659 -10,656 -5,935 -9,002 3.01%
NP 27,942 24,261 1,320 10,183 12,651 13,394 12,514 70.75%
-
NP to SH 13,054 8,979 1,320 10,183 12,651 13,394 12,514 2.85%
-
Tax Rate 25.20% -4.25% 93.54% 64.69% 45.72% 30.71% 41.84% -
Total Cost 445,476 512,372 413,384 317,609 200,471 176,995 230,226 55.21%
-
Net Worth 929,873 921,843 917,999 865,555 312,721 301,068 295,074 114.79%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 8,979 - 18,857 - - - -
Div Payout % - 100.00% - 185.19% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 929,873 921,843 917,999 865,555 312,721 301,068 295,074 114.79%
NOSH 596,073 598,600 600,000 188,574 118,455 118,530 118,503 193.28%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.90% 4.52% 0.32% 3.11% 5.94% 7.04% 5.16% -
ROE 1.40% 0.97% 0.14% 1.18% 4.05% 4.45% 4.24% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 79.42 89.65 69.12 173.83 179.92 160.62 204.84 -46.79%
EPS 2.19 1.50 0.22 5.40 10.68 11.30 10.56 -64.93%
DPS 0.00 1.50 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.56 1.54 1.53 4.59 2.64 2.54 2.49 -26.76%
Adjusted Per Share Value based on latest NOSH - 188,574
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 53.16 60.26 46.57 36.81 23.93 21.38 27.26 56.02%
EPS 1.47 1.01 0.15 1.14 1.42 1.50 1.41 2.81%
DPS 0.00 1.01 0.00 2.12 0.00 0.00 0.00 -
NAPS 1.0441 1.0351 1.0308 0.9719 0.3511 0.3381 0.3313 114.80%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.94 1.26 1.80 6.85 6.55 6.25 8.25 -
P/RPS 1.18 1.41 2.60 3.94 3.64 3.89 4.03 -55.87%
P/EPS 42.92 84.00 818.18 126.85 61.33 55.31 78.12 -32.89%
EY 2.33 1.19 0.12 0.79 1.63 1.81 1.28 49.02%
DY 0.00 1.19 0.00 1.46 0.00 0.00 0.00 -
P/NAPS 0.60 0.82 1.18 1.49 2.48 2.46 3.31 -67.93%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 26/08/05 31/05/05 25/02/05 29/11/04 25/08/04 24/05/04 -
Price 0.77 1.17 1.37 2.12 6.45 6.25 6.85 -
P/RPS 0.97 1.31 1.98 1.22 3.58 3.89 3.34 -56.11%
P/EPS 35.16 78.00 622.73 39.26 60.39 55.31 64.87 -33.49%
EY 2.84 1.28 0.16 2.55 1.66 1.81 1.54 50.32%
DY 0.00 1.28 0.00 4.72 0.00 0.00 0.00 -
P/NAPS 0.49 0.76 0.90 0.46 2.44 2.46 2.75 -68.30%

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