[RANHILL_OLD] QoQ Quarter Result on 31-Mar-2002 [#3]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 2.67%
YoY- 26.21%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 199,219 157,660 199,551 132,129 120,409 151,664 186,566 4.45%
PBT 23,027 16,089 22,962 20,643 19,422 17,133 18,864 14.17%
Tax -7,943 -4,943 -9,015 -6,781 -5,920 -5,168 -5,436 28.67%
NP 15,084 11,146 13,947 13,862 13,502 11,965 13,428 8.03%
-
NP to SH 15,084 11,146 13,947 13,862 13,502 11,965 13,428 8.03%
-
Tax Rate 34.49% 30.72% 39.26% 32.85% 30.48% 30.16% 28.82% -
Total Cost 184,135 146,514 185,604 118,267 106,907 139,699 173,138 4.17%
-
Net Worth 225,442 217,501 204,479 191,753 17,711,447 165,914 158,020 26.64%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 11,849 - - - - - 7,893 31.01%
Div Payout % 78.55% - - - - - 58.78% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 225,442 217,501 204,479 191,753 17,711,447 165,914 158,020 26.64%
NOSH 118,491 78,993 79,019 78,985 7,942,352 79,766 78,935 31.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 7.57% 7.07% 6.99% 10.49% 11.21% 7.89% 7.20% -
ROE 6.69% 5.12% 6.82% 7.23% 0.08% 7.21% 8.50% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 168.13 199.59 252.53 167.28 1.52 190.13 236.35 -20.26%
EPS 12.73 14.11 17.65 17.55 0.17 15.00 17.00 -17.49%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 10.00 0.00%
NAPS 1.9026 2.7534 2.5877 2.4277 2.23 2.08 2.0019 -3.32%
Adjusted Per Share Value based on latest NOSH - 78,985
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 22.37 17.70 22.41 14.84 13.52 17.03 20.95 4.45%
EPS 1.69 1.25 1.57 1.56 1.52 1.34 1.51 7.77%
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.89 30.61%
NAPS 0.2531 0.2442 0.2296 0.2153 19.8876 0.1863 0.1774 26.65%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 - - - -
Price 4.20 6.30 6.05 5.40 0.00 0.00 0.00 -
P/RPS 2.50 3.16 2.40 3.23 0.00 0.00 0.00 -
P/EPS 32.99 44.65 34.28 30.77 0.00 0.00 0.00 -
EY 3.03 2.24 2.92 3.25 0.00 0.00 0.00 -
DY 2.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.29 2.34 2.22 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 28/11/02 29/08/02 31/05/02 23/04/02 26/11/01 28/08/01 -
Price 4.34 4.24 6.60 6.30 6.90 0.00 0.00 -
P/RPS 2.58 2.12 2.61 3.77 455.13 0.00 0.00 -
P/EPS 34.09 30.05 37.39 35.90 4,058.82 0.00 0.00 -
EY 2.93 3.33 2.67 2.79 0.02 0.00 0.00 -
DY 2.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 1.54 2.55 2.60 3.09 0.00 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