[RANHILL_OLD] YoY Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 4.49%
YoY- 12.48%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 2,208,908 1,516,008 1,893,672 852,488 713,384 630,640 606,656 24.02%
PBT 285,684 302,864 149,416 93,228 67,824 64,356 68,532 26.84%
Tax -97,520 -58,404 -37,648 -42,624 -22,836 -19,772 -20,672 29.48%
NP 188,164 244,460 111,768 50,604 44,988 44,584 47,860 25.61%
-
NP to SH 85,544 159,308 52,216 50,604 44,988 44,584 47,860 10.15%
-
Tax Rate 34.14% 19.28% 25.20% 45.72% 33.67% 30.72% 30.16% -
Total Cost 2,020,744 1,271,548 1,781,904 801,884 668,396 586,056 558,796 23.87%
-
Net Worth 1,135,011 973,283 929,873 312,721 263,101 217,501 165,914 37.75%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,135,011 973,283 929,873 312,721 263,101 217,501 165,914 37.75%
NOSH 597,374 597,106 596,073 118,455 118,514 78,993 79,766 39.85%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 8.52% 16.13% 5.90% 5.94% 6.31% 7.07% 7.89% -
ROE 7.54% 16.37% 5.62% 16.18% 17.10% 20.50% 28.85% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 369.77 253.89 317.69 719.67 601.94 798.34 760.54 -11.32%
EPS 14.32 26.68 8.76 42.72 37.96 56.44 60.00 -21.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.63 1.56 2.64 2.22 2.7534 2.08 -1.49%
Adjusted Per Share Value based on latest NOSH - 118,455
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 248.03 170.23 212.63 95.72 80.10 70.81 68.12 24.02%
EPS 9.61 17.89 5.86 5.68 5.05 5.01 5.37 10.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2745 1.0929 1.0441 0.3511 0.2954 0.2442 0.1863 37.76%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 3.00 1.10 0.94 6.55 7.65 6.30 0.00 -
P/RPS 0.81 0.43 0.30 0.91 1.27 0.79 0.00 -
P/EPS 20.95 4.12 10.73 15.33 20.15 11.16 0.00 -
EY 4.77 24.25 9.32 6.52 4.96 8.96 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.67 0.60 2.48 3.45 2.29 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 21/11/06 24/11/05 29/11/04 20/11/03 28/11/02 26/11/01 -
Price 2.42 1.15 0.77 6.45 7.30 4.24 0.00 -
P/RPS 0.65 0.45 0.24 0.90 1.21 0.53 0.00 -
P/EPS 16.90 4.31 8.79 15.10 19.23 7.51 0.00 -
EY 5.92 23.20 11.38 6.62 5.20 13.31 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.71 0.49 2.44 3.29 1.54 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