[RANHILL_OLD] YoY TTM Result on 31-Mar-2003 [#3]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -6.45%
YoY- -0.73%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,630,266 1,146,007 861,296 728,387 590,768 207,504 50.99%
PBT 144,712 91,904 83,848 79,959 76,062 22,520 45.04%
Tax -38,985 -54,356 -29,590 -27,586 -23,305 -7,527 38.92%
NP 105,727 37,548 54,258 52,373 52,757 14,993 47.76%
-
NP to SH 50,785 37,548 54,258 52,373 52,757 14,993 27.61%
-
Tax Rate 26.94% 59.14% 35.29% 34.50% 30.64% 33.42% -
Total Cost 1,524,539 1,108,459 807,038 676,014 538,011 192,511 51.23%
-
Net Worth 985,986 917,999 295,074 233,484 157,971 133,260 49.18%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 8,979 18,857 11,854 19,751 802,128 - -
Div Payout % 17.68% 50.22% 21.85% 37.71% 1,520.42% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 985,986 917,999 295,074 233,484 157,971 133,260 49.18%
NOSH 597,567 600,000 118,503 118,520 78,985 73,220 52.14%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 6.49% 3.28% 6.30% 7.19% 8.93% 7.23% -
ROE 5.15% 4.09% 18.39% 22.43% 33.40% 11.25% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 272.82 191.00 726.81 614.57 747.94 283.40 -0.75%
EPS 8.50 6.26 45.79 44.19 66.79 20.48 -16.11%
DPS 1.50 3.14 10.00 16.66 1,015.54 0.00 -
NAPS 1.65 1.53 2.49 1.97 2.00 1.82 -1.94%
Adjusted Per Share Value based on latest NOSH - 118,520
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 183.06 128.68 96.71 81.79 66.34 23.30 50.99%
EPS 5.70 4.22 6.09 5.88 5.92 1.68 27.66%
DPS 1.01 2.12 1.33 2.22 90.07 0.00 -
NAPS 1.1071 1.0308 0.3313 0.2622 0.1774 0.1496 49.19%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - -
Price 1.35 1.80 8.25 4.20 5.40 0.00 -
P/RPS 0.49 0.94 1.14 0.68 0.72 0.00 -
P/EPS 15.88 28.76 18.02 9.50 8.08 0.00 -
EY 6.30 3.48 5.55 10.52 12.37 0.00 -
DY 1.11 1.75 1.21 3.97 188.06 0.00 -
P/NAPS 0.82 1.18 3.31 2.13 2.70 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 01/06/06 31/05/05 24/05/04 23/05/03 31/05/02 - -
Price 1.32 1.37 6.85 4.30 6.30 0.00 -
P/RPS 0.48 0.72 0.94 0.70 0.84 0.00 -
P/EPS 15.53 21.89 14.96 9.73 9.43 0.00 -
EY 6.44 4.57 6.68 10.28 10.60 0.00 -
DY 1.14 2.29 1.46 3.88 161.20 0.00 -
P/NAPS 0.80 0.90 2.75 2.18 3.15 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