[RANHILL_OLD] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 69.86%
YoY- -41.64%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,643,637 1,470,412 1,484,509 1,509,881 1,370,257 1,464,673 1,630,266 0.54%
PBT 225,436 229,731 154,432 138,783 114,893 76,531 144,712 34.34%
Tax -43,443 -33,664 -44,228 -51,842 -45,058 -39,869 -38,985 7.47%
NP 181,993 196,067 110,204 86,941 69,835 36,662 105,727 43.58%
-
NP to SH 98,391 116,832 36,819 23,957 14,104 -12,669 50,785 55.34%
-
Tax Rate 19.27% 14.65% 28.64% 37.35% 39.22% 52.10% 26.94% -
Total Cost 1,461,644 1,274,345 1,374,305 1,422,940 1,300,422 1,428,011 1,524,539 -2.76%
-
Net Worth 1,135,011 1,039,815 1,016,515 992,038 973,283 938,094 985,986 9.82%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 8,963 8,963 - - - - 8,979 -0.11%
Div Payout % 9.11% 7.67% - - - - 17.68% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,135,011 1,039,815 1,016,515 992,038 973,283 938,094 985,986 9.82%
NOSH 597,374 597,595 597,950 597,613 597,106 597,512 597,567 -0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.07% 13.33% 7.42% 5.76% 5.10% 2.50% 6.49% -
ROE 8.67% 11.24% 3.62% 2.41% 1.45% -1.35% 5.15% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 275.14 246.05 248.27 252.65 229.48 245.13 272.82 0.56%
EPS 16.47 19.55 6.16 4.01 2.36 -2.12 8.50 55.36%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 1.50 0.00%
NAPS 1.90 1.74 1.70 1.66 1.63 1.57 1.65 9.85%
Adjusted Per Share Value based on latest NOSH - 597,613
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 184.56 165.11 166.69 169.54 153.86 164.46 183.06 0.54%
EPS 11.05 13.12 4.13 2.69 1.58 -1.42 5.70 55.41%
DPS 1.01 1.01 0.00 0.00 0.00 0.00 1.01 0.00%
NAPS 1.2745 1.1676 1.1414 1.1139 1.0929 1.0534 1.1071 9.83%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.00 2.33 1.27 1.26 1.10 1.29 1.35 -
P/RPS 1.09 0.95 0.51 0.50 0.48 0.53 0.49 70.32%
P/EPS 18.21 11.92 20.63 31.43 46.57 -60.84 15.88 9.54%
EY 5.49 8.39 4.85 3.18 2.15 -1.64 6.30 -8.75%
DY 0.50 0.64 0.00 0.00 0.00 0.00 1.11 -41.20%
P/NAPS 1.58 1.34 0.75 0.76 0.67 0.82 0.82 54.78%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 23/08/07 24/05/07 15/02/07 21/11/06 28/08/06 01/06/06 -
Price 2.42 2.86 1.74 1.40 1.15 1.30 1.32 -
P/RPS 0.88 1.16 0.70 0.55 0.50 0.53 0.48 49.73%
P/EPS 14.69 14.63 28.26 34.92 48.69 -61.31 15.53 -3.63%
EY 6.81 6.84 3.54 2.86 2.05 -1.63 6.44 3.79%
DY 0.62 0.52 0.00 0.00 0.00 0.00 1.14 -33.34%
P/NAPS 1.27 1.64 1.02 0.84 0.71 0.83 0.80 36.04%

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