[RANHILL_OLD] YoY Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 414.37%
YoY- 205.09%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 501,030 511,331 552,227 379,002 473,418 213,122 178,346 18.76%
PBT 52,951 59,758 71,421 75,716 37,354 23,307 16,956 20.87%
Tax -27,956 -28,111 -24,380 -14,601 -9,412 -10,656 -5,709 30.28%
NP 24,995 31,647 47,041 61,115 27,942 12,651 11,247 14.22%
-
NP to SH 8,381 3,305 21,386 39,827 13,054 12,651 11,247 -4.77%
-
Tax Rate 52.80% 47.04% 34.14% 19.28% 25.20% 45.72% 33.67% -
Total Cost 476,035 479,684 505,186 317,887 445,476 200,471 167,099 19.04%
-
Net Worth 596,534 468,709 1,135,011 973,283 929,873 312,721 263,101 14.60%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 596,534 468,709 1,135,011 973,283 929,873 312,721 263,101 14.60%
NOSH 596,534 600,909 597,374 597,106 596,073 118,455 118,514 30.87%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 4.99% 6.19% 8.52% 16.13% 5.90% 5.94% 6.31% -
ROE 1.40% 0.71% 1.88% 4.09% 1.40% 4.05% 4.27% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 83.99 85.09 92.44 63.47 79.42 179.92 150.48 -9.25%
EPS 1.40 0.55 3.58 6.67 2.19 10.68 9.49 -27.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.78 1.90 1.63 1.56 2.64 2.22 -12.43%
Adjusted Per Share Value based on latest NOSH - 597,106
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 56.26 57.42 62.01 42.56 53.16 23.93 20.03 18.76%
EPS 0.94 0.37 2.40 4.47 1.47 1.42 1.26 -4.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6698 0.5263 1.2745 1.0929 1.0441 0.3511 0.2954 14.60%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.93 0.71 3.00 1.10 0.94 6.55 7.65 -
P/RPS 1.11 0.83 3.25 1.73 1.18 3.64 5.08 -22.37%
P/EPS 66.19 129.09 83.80 16.49 42.92 61.33 80.61 -3.22%
EY 1.51 0.77 1.19 6.06 2.33 1.63 1.24 3.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.91 1.58 0.67 0.60 2.48 3.45 -19.61%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 20/11/09 20/11/08 26/11/07 21/11/06 24/11/05 29/11/04 20/11/03 -
Price 0.88 0.62 2.42 1.15 0.77 6.45 7.30 -
P/RPS 1.05 0.73 2.62 1.81 0.97 3.58 4.85 -22.49%
P/EPS 62.64 112.73 67.60 17.24 35.16 60.39 76.92 -3.36%
EY 1.60 0.89 1.48 5.80 2.84 1.66 1.30 3.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.79 1.27 0.71 0.49 2.44 3.29 -19.71%

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