[RANHILL_OLD] YoY TTM Result on 30-Sep-2003 [#1]

Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 0.18%
YoY- 2.58%
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,370,257 1,752,547 827,720 791,263 626,749 545,734 0 -
PBT 114,893 109,894 81,987 82,705 81,816 58,517 0 -
Tax -45,058 -46,188 -32,154 -26,899 -27,415 -18,131 0 -
NP 69,835 63,706 49,833 55,806 54,401 40,386 0 -
-
NP to SH 14,104 33,536 49,833 55,806 54,401 40,386 0 -
-
Tax Rate 39.22% 42.03% 39.22% 32.52% 33.51% 30.98% - -
Total Cost 1,300,422 1,688,841 777,887 735,457 572,348 505,348 0 -
-
Net Worth 973,283 929,873 312,721 263,101 157,987 165,914 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 27,836 11,854 11,849 802,137 7,893 - -
Div Payout % - 83.00% 23.79% 21.23% 1,474.49% 19.55% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 973,283 929,873 312,721 263,101 157,987 165,914 0 -
NOSH 597,106 596,073 118,455 118,514 78,993 79,766 0 -
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 5.10% 3.64% 6.02% 7.05% 8.68% 7.40% 0.00% -
ROE 1.45% 3.61% 15.94% 21.21% 34.43% 24.34% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 229.48 294.02 698.76 667.65 793.42 684.16 0.00 -
EPS 2.36 5.63 42.07 47.09 68.87 50.63 0.00 -
DPS 0.00 4.67 10.00 10.00 1,015.45 9.90 0.00 -
NAPS 1.63 1.56 2.64 2.22 2.00 2.08 0.00 -
Adjusted Per Share Value based on latest NOSH - 118,514
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 153.86 196.79 92.94 88.85 70.38 61.28 0.00 -
EPS 1.58 3.77 5.60 6.27 6.11 4.53 0.00 -
DPS 0.00 3.13 1.33 1.33 90.07 0.89 0.00 -
NAPS 1.0929 1.0441 0.3511 0.2954 0.1774 0.1863 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - - -
Price 1.10 0.94 6.55 7.65 6.30 0.00 0.00 -
P/RPS 0.48 0.32 0.94 1.15 0.79 0.00 0.00 -
P/EPS 46.57 16.71 15.57 16.25 9.15 0.00 0.00 -
EY 2.15 5.99 6.42 6.16 10.93 0.00 0.00 -
DY 0.00 4.97 1.53 1.31 161.18 0.00 0.00 -
P/NAPS 0.67 0.60 2.48 3.45 3.15 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 21/11/06 24/11/05 29/11/04 20/11/03 28/11/02 26/11/01 - -
Price 1.15 0.77 6.45 7.30 4.24 0.00 0.00 -
P/RPS 0.50 0.26 0.92 1.09 0.53 0.00 0.00 -
P/EPS 48.69 13.69 15.33 15.50 6.16 0.00 0.00 -
EY 2.05 7.31 6.52 6.45 16.24 0.00 0.00 -
DY 0.00 6.06 1.55 1.37 239.49 0.00 0.00 -
P/NAPS 0.71 0.49 2.44 3.29 2.12 0.00 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