[RANHILL_OLD] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
05-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 65.8%
YoY- 43.05%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,036,274 499,675 2,185,305 2,087,429 1,644,505 1,509,881 1,676,230 -4.47%
PBT 55,377 -16,183 6,155 -608,322 238,982 138,783 119,759 -7.07%
Tax -51,256 -14,322 454,666 -78,924 -39,823 -51,842 -38,037 2.88%
NP 4,121 -30,505 460,821 -687,246 199,159 86,941 81,722 -24.75%
-
NP to SH -19,630 -34,469 231,022 -763,827 110,030 23,957 41,050 -
-
Tax Rate 92.56% - -7,386.94% - 16.66% 37.35% 31.76% -
Total Cost 1,032,153 530,180 1,724,484 2,774,675 1,445,346 1,422,940 1,594,508 -4.05%
-
Net Worth 568,726 0 656,090 0 1,182,838 992,038 1,357,168 -7.94%
Dividend
30/06/16 30/06/15 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - 5,972 8,963 - 8,979 -
Div Payout % - - - 0.00% 8.15% - 21.87% -
Equity
30/06/16 30/06/15 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 568,726 0 656,090 0 1,182,838 992,038 1,357,168 -7.94%
NOSH 888,635 597,383 596,446 645,000 597,393 597,613 597,871 3.84%
Ratio Analysis
30/06/16 30/06/15 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 0.40% -6.10% 21.09% -32.92% 12.11% 5.76% 4.88% -
ROE -3.45% 0.00% 35.21% 0.00% 9.30% 2.41% 3.02% -
Per Share
30/06/16 30/06/15 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 116.61 83.64 366.39 323.63 275.28 252.65 280.37 -8.01%
EPS -2.21 -5.77 38.73 -118.42 18.42 4.01 6.87 -
DPS 0.00 0.00 0.00 0.93 1.50 0.00 1.50 -
NAPS 0.64 0.00 1.10 0.00 1.98 1.66 2.27 -11.35%
Adjusted Per Share Value based on latest NOSH - 888,635
30/06/16 30/06/15 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 116.36 56.11 245.38 234.39 184.66 169.54 188.22 -4.47%
EPS -2.20 -3.87 25.94 -85.77 12.35 2.69 4.61 -
DPS 0.00 0.00 0.00 0.67 1.01 0.00 1.01 -
NAPS 0.6386 0.00 0.7367 0.00 1.3282 1.1139 1.5239 -7.94%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 14/11/11 14/11/11 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.895 0.895 0.83 0.74 2.47 1.26 0.78 -
P/RPS 0.77 1.07 0.23 0.23 0.90 0.50 0.28 10.10%
P/EPS -40.52 -15.51 2.14 -0.62 13.41 31.43 11.36 -
EY -2.47 -6.45 46.67 -160.03 7.46 3.18 8.80 -
DY 0.00 0.00 0.00 1.25 0.61 0.00 1.92 -
P/NAPS 1.40 0.00 0.75 0.00 1.25 0.76 0.34 14.42%
Price Multiplier on Announcement Date
30/06/16 30/06/15 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date - - 23/02/10 27/02/09 28/02/08 15/02/07 24/02/06 -
Price 0.00 0.00 0.80 0.81 1.72 1.40 1.46 -
P/RPS 0.00 0.00 0.22 0.25 0.62 0.55 0.52 -
P/EPS 0.00 0.00 2.07 -0.68 9.34 34.92 21.26 -
EY 0.00 0.00 48.42 -146.20 10.71 2.86 4.70 -
DY 0.00 0.00 0.00 1.14 0.87 0.00 1.03 -
P/NAPS 0.00 0.00 0.73 0.00 0.87 0.84 0.64 -

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