[RANHILL_OLD] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -15.78%
YoY- 597.61%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,909,938 1,730,568 1,644,505 1,643,637 1,470,412 1,484,509 1,509,881 16.98%
PBT -572,033 187,790 238,982 225,436 229,731 154,432 138,783 -
Tax -70,604 -47,556 -39,823 -43,443 -33,664 -44,228 -51,842 22.88%
NP -642,637 140,234 199,159 181,993 196,067 110,204 86,941 -
-
NP to SH -715,424 54,410 110,030 98,391 116,832 36,819 23,957 -
-
Tax Rate - 25.32% 16.66% 19.27% 14.65% 28.64% 37.35% -
Total Cost 2,552,575 1,590,334 1,445,346 1,461,644 1,274,345 1,374,305 1,422,940 47.68%
-
Net Worth 436,005 1,140,352 1,182,838 1,135,011 1,039,815 1,016,515 992,038 -42.22%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 5,972 8,963 8,963 8,963 8,963 - - -
Div Payout % 0.00% 16.47% 8.15% 9.11% 7.67% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 436,005 1,140,352 1,182,838 1,135,011 1,039,815 1,016,515 992,038 -42.22%
NOSH 597,268 597,043 597,393 597,374 597,595 597,950 597,613 -0.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -33.65% 8.10% 12.11% 11.07% 13.33% 7.42% 5.76% -
ROE -164.09% 4.77% 9.30% 8.67% 11.24% 3.62% 2.41% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 319.78 289.86 275.28 275.14 246.05 248.27 252.65 17.02%
EPS -119.78 9.11 18.42 16.47 19.55 6.16 4.01 -
DPS 1.00 1.50 1.50 1.50 1.50 0.00 0.00 -
NAPS 0.73 1.91 1.98 1.90 1.74 1.70 1.66 -42.20%
Adjusted Per Share Value based on latest NOSH - 597,374
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 214.46 194.32 184.66 184.56 165.11 166.69 169.54 16.98%
EPS -80.33 6.11 12.35 11.05 13.12 4.13 2.69 -
DPS 0.67 1.01 1.01 1.01 1.01 0.00 0.00 -
NAPS 0.4896 1.2805 1.3282 1.2745 1.1676 1.1414 1.1139 -42.21%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.94 1.61 2.47 3.00 2.33 1.27 1.26 -
P/RPS 0.29 0.56 0.90 1.09 0.95 0.51 0.50 -30.47%
P/EPS -0.78 17.67 13.41 18.21 11.92 20.63 31.43 -
EY -127.43 5.66 7.46 5.49 8.39 4.85 3.18 -
DY 1.06 0.93 0.61 0.50 0.64 0.00 0.00 -
P/NAPS 1.29 0.84 1.25 1.58 1.34 0.75 0.76 42.33%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 28/02/08 26/11/07 23/08/07 24/05/07 15/02/07 -
Price 1.03 1.35 1.72 2.42 2.86 1.74 1.40 -
P/RPS 0.32 0.47 0.62 0.88 1.16 0.70 0.55 -30.32%
P/EPS -0.86 14.81 9.34 14.69 14.63 28.26 34.92 -
EY -116.29 6.75 10.71 6.81 6.84 3.54 2.86 -
DY 0.97 1.11 0.87 0.62 0.52 0.00 0.00 -
P/NAPS 1.41 0.71 0.87 1.27 1.64 1.02 0.84 41.28%

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