[RANHILL_OLD] QoQ TTM Result on 30-Sep-2010 [#1]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 47.29%
YoY- -89.98%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,991,597 2,136,071 2,069,312 2,062,925 2,120,716 2,026,714 2,185,305 -6.01%
PBT 118,219 159,420 164,685 163,230 167,444 14,178 6,155 621.09%
Tax -57,061 -49,113 -51,411 -44,739 -57,291 461,034 454,666 -
NP 61,158 110,307 113,274 118,491 110,153 475,212 460,821 -74.07%
-
NP to SH 5,400 18,718 22,384 22,595 15,340 241,758 231,022 -91.88%
-
Tax Rate 48.27% 30.81% 31.22% 27.41% 34.22% -3,251.76% -7,386.94% -
Total Cost 1,930,439 2,025,764 1,956,038 1,944,434 2,010,563 1,551,502 1,724,484 7.83%
-
Net Worth 716,859 744,791 747,006 722,120 644,542 704,702 656,090 6.10%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 716,859 744,791 747,006 722,120 644,542 704,702 656,090 6.10%
NOSH 597,383 595,833 597,605 596,793 596,798 597,205 596,446 0.10%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.07% 5.16% 5.47% 5.74% 5.19% 23.45% 21.09% -
ROE 0.75% 2.51% 3.00% 3.13% 2.38% 34.31% 35.21% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 333.39 358.50 346.27 345.67 355.35 339.37 366.39 -6.11%
EPS 0.90 3.14 3.75 3.79 2.57 40.48 38.73 -91.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.25 1.25 1.21 1.08 1.18 1.10 5.98%
Adjusted Per Share Value based on latest NOSH - 596,793
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 223.63 239.85 232.36 231.64 238.13 227.57 245.38 -6.01%
EPS 0.61 2.10 2.51 2.54 1.72 27.15 25.94 -91.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8049 0.8363 0.8388 0.8108 0.7237 0.7913 0.7367 6.09%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.65 0.74 0.88 0.78 0.72 0.79 0.83 -
P/RPS 0.19 0.21 0.25 0.23 0.20 0.23 0.23 -11.99%
P/EPS 71.91 23.56 23.49 20.60 28.01 1.95 2.14 948.04%
EY 1.39 4.25 4.26 4.85 3.57 51.24 46.67 -90.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.70 0.64 0.67 0.67 0.75 -19.71%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 01/03/11 30/11/10 30/08/10 27/05/10 23/02/10 -
Price 0.89 0.715 0.72 0.78 0.77 0.69 0.80 -
P/RPS 0.27 0.20 0.21 0.23 0.22 0.20 0.22 14.67%
P/EPS 98.46 22.76 19.22 20.60 29.96 1.70 2.07 1222.10%
EY 1.02 4.39 5.20 4.85 3.34 58.67 48.42 -92.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.57 0.58 0.64 0.71 0.58 0.73 0.91%

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