[RANHILL_OLD] QoQ Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 3.67%
YoY- -13.06%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 1,274,157 1,081,828 852,488 792,944 803,406 719,630 713,384 47.15%
PBT 96,766 104,298 93,228 75,637 75,077 69,582 67,824 26.70%
Tax -64,560 -58,630 -42,624 -27,208 -28,364 -24,540 -22,836 99.81%
NP 32,206 45,668 50,604 48,429 46,713 45,042 44,988 -19.95%
-
NP to SH 32,206 45,668 50,604 48,429 46,713 45,042 44,988 -19.95%
-
Tax Rate 66.72% 56.21% 45.72% 35.97% 37.78% 35.27% 33.67% -
Total Cost 1,241,950 1,036,160 801,884 744,515 756,693 674,588 668,396 51.08%
-
Net Worth 773,162 704,828 312,721 300,977 295,019 266,696 263,101 105.02%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 30,711 - 11,849 15,797 23,706 - -
Div Payout % - 67.25% - 24.47% 33.82% 52.63% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 773,162 704,828 312,721 300,977 295,019 266,696 263,101 105.02%
NOSH 505,334 153,557 118,455 118,495 118,481 118,531 118,514 162.71%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.53% 4.22% 5.94% 6.11% 5.81% 6.26% 6.31% -
ROE 4.17% 6.48% 16.18% 16.09% 15.83% 16.89% 17.10% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 252.14 704.51 719.67 669.18 678.09 607.12 601.94 -43.98%
EPS 6.37 29.74 42.72 40.87 39.43 38.00 37.96 -69.54%
DPS 0.00 20.00 0.00 10.00 13.33 20.00 0.00 -
NAPS 1.53 4.59 2.64 2.54 2.49 2.25 2.22 -21.95%
Adjusted Per Share Value based on latest NOSH - 118,530
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 143.07 121.48 95.72 89.04 90.21 80.81 80.10 47.16%
EPS 3.62 5.13 5.68 5.44 5.25 5.06 5.05 -19.88%
DPS 0.00 3.45 0.00 1.33 1.77 2.66 0.00 -
NAPS 0.8682 0.7914 0.3511 0.338 0.3313 0.2995 0.2954 105.04%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.80 6.85 6.55 6.25 8.25 7.45 7.65 -
P/RPS 0.71 0.97 0.91 0.93 1.22 1.23 1.27 -32.11%
P/EPS 28.24 23.03 15.33 15.29 20.92 19.61 20.15 25.20%
EY 3.54 4.34 6.52 6.54 4.78 5.10 4.96 -20.12%
DY 0.00 2.92 0.00 1.60 1.62 2.68 0.00 -
P/NAPS 1.18 1.49 2.48 2.46 3.31 3.31 3.45 -51.06%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 25/02/05 29/11/04 25/08/04 24/05/04 24/02/04 20/11/03 -
Price 1.37 2.12 6.45 6.25 6.85 8.10 7.30 -
P/RPS 0.54 0.30 0.90 0.93 1.01 1.33 1.21 -41.57%
P/EPS 21.50 7.13 15.10 15.29 17.37 21.32 19.23 7.71%
EY 4.65 14.03 6.62 6.54 5.76 4.69 5.20 -7.17%
DY 0.00 9.43 0.00 1.60 1.95 2.47 0.00 -
P/NAPS 0.90 0.46 2.44 2.46 2.75 3.60 3.29 -57.82%

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