[RANHILL_OLD] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 0.24%
YoY- -25.26%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 391,099 251,475 327,792 181,469 199,219 120,409 85,213 28.89%
PBT 62,597 38,707 28,842 17,835 23,027 19,422 5,901 48.20%
Tax -17,292 -10,508 -18,659 -6,561 -7,943 -5,920 -1,891 44.58%
NP 45,305 28,199 10,183 11,274 15,084 13,502 4,010 49.76%
-
NP to SH 27,550 17,697 10,183 11,274 15,084 13,502 4,010 37.85%
-
Tax Rate 27.62% 27.15% 64.69% 36.79% 34.49% 30.48% 32.05% -
Total Cost 345,794 223,276 317,609 170,195 184,135 106,907 81,203 27.29%
-
Net Worth 992,038 1,357,168 865,555 266,735 225,442 17,711,447 6,415,999 -26.72%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 18,857 11,854 11,849 - - -
Div Payout % - - 185.19% 105.15% 78.55% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 992,038 1,357,168 865,555 266,735 225,442 17,711,447 6,415,999 -26.72%
NOSH 597,613 597,871 188,574 118,548 118,491 7,942,352 4,455,555 -28.44%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 11.58% 11.21% 3.11% 6.21% 7.57% 11.21% 4.71% -
ROE 2.78% 1.30% 1.18% 4.23% 6.69% 0.08% 0.06% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 65.44 42.06 173.83 153.08 168.13 1.52 1.91 80.17%
EPS 4.61 2.96 5.40 9.51 12.73 0.17 0.09 92.65%
DPS 0.00 0.00 10.00 10.00 10.00 0.00 0.00 -
NAPS 1.66 2.27 4.59 2.25 1.9026 2.23 1.44 2.39%
Adjusted Per Share Value based on latest NOSH - 118,548
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 43.92 28.24 36.81 20.38 22.37 13.52 9.57 28.89%
EPS 3.09 1.99 1.14 1.27 1.69 1.52 0.45 37.84%
DPS 0.00 0.00 2.12 1.33 1.33 0.00 0.00 -
NAPS 1.1139 1.5239 0.9719 0.2995 0.2531 19.8876 7.2043 -26.72%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 1.26 0.78 6.85 7.45 4.20 0.00 0.00 -
P/RPS 1.93 1.85 3.94 4.87 2.50 0.00 0.00 -
P/EPS 27.33 26.35 126.85 78.34 32.99 0.00 0.00 -
EY 3.66 3.79 0.79 1.28 3.03 0.00 0.00 -
DY 0.00 0.00 1.46 1.34 2.38 0.00 0.00 -
P/NAPS 0.76 0.34 1.49 3.31 2.21 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 15/02/07 24/02/06 25/02/05 24/02/04 25/02/03 23/04/02 27/02/01 -
Price 1.40 1.46 2.12 8.10 4.34 6.90 0.00 -
P/RPS 2.14 3.47 1.22 5.29 2.58 455.13 0.00 -
P/EPS 30.37 49.32 39.26 85.17 34.09 4,058.82 0.00 -
EY 3.29 2.03 2.55 1.17 2.93 0.02 0.00 -
DY 0.00 0.00 4.72 1.23 2.30 0.00 0.00 -
P/NAPS 0.84 0.64 0.46 3.60 2.28 3.09 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