[RANHILL_OLD] YoY Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 55.57%
YoY- -3.97%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,113,469 1,093,634 955,618 602,555 511,836 404,203 238,329 29.28%
PBT 199,669 121,441 72,575 56,308 54,297 57,198 30,795 36.53%
Tax -44,660 -39,974 -48,420 -21,273 -17,815 -17,869 -10,161 27.97%
NP 155,009 81,467 24,155 35,035 36,482 39,329 20,634 39.92%
-
NP to SH 91,295 41,807 24,155 35,035 36,482 39,329 20,634 28.11%
-
Tax Rate 22.37% 32.92% 66.72% 37.78% 32.81% 31.24% 33.00% -
Total Cost 958,460 1,012,167 931,463 567,520 475,354 364,874 217,695 28.00%
-
Net Worth 1,015,052 985,450 773,162 295,019 233,418 191,801 70,856 55.81%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - 11,848 11,848 - - -
Div Payout % - - - 33.82% 32.48% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 1,015,052 985,450 773,162 295,019 233,418 191,801 70,856 55.81%
NOSH 597,089 597,242 505,334 118,481 118,486 79,005 38,932 57.59%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 13.92% 7.45% 2.53% 5.81% 7.13% 9.73% 8.66% -
ROE 8.99% 4.24% 3.12% 11.88% 15.63% 20.51% 29.12% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 186.48 183.11 189.11 508.56 431.98 511.61 612.17 -17.96%
EPS 15.29 7.00 4.78 29.57 30.79 49.78 53.00 -18.70%
DPS 0.00 0.00 0.00 10.00 10.00 0.00 0.00 -
NAPS 1.70 1.65 1.53 2.49 1.97 2.4277 1.82 -1.12%
Adjusted Per Share Value based on latest NOSH - 118,503
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 125.03 122.80 107.30 67.66 57.47 45.39 26.76 29.28%
EPS 10.25 4.69 2.71 3.93 4.10 4.42 2.32 28.08%
DPS 0.00 0.00 0.00 1.33 1.33 0.00 0.00 -
NAPS 1.1398 1.1065 0.8682 0.3313 0.2621 0.2154 0.0796 55.79%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - -
Price 1.27 1.35 1.80 8.25 4.20 5.40 0.00 -
P/RPS 0.68 0.74 0.95 1.62 0.97 1.06 0.00 -
P/EPS 8.31 19.29 37.66 27.90 13.64 10.85 0.00 -
EY 12.04 5.19 2.66 3.58 7.33 9.22 0.00 -
DY 0.00 0.00 0.00 1.21 2.38 0.00 0.00 -
P/NAPS 0.75 0.82 1.18 3.31 2.13 2.22 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 01/06/06 31/05/05 24/05/04 23/05/03 31/05/02 25/05/01 -
Price 1.74 1.32 1.37 6.85 4.30 6.30 0.00 -
P/RPS 0.93 0.72 0.72 1.35 1.00 1.23 0.00 -
P/EPS 11.38 18.86 28.66 23.17 13.97 12.66 0.00 -
EY 8.79 5.30 3.49 4.32 7.16 7.90 0.00 -
DY 0.00 0.00 0.00 1.46 2.33 0.00 0.00 -
P/NAPS 1.02 0.80 0.90 2.75 2.18 2.60 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