[RANHILL_OLD] QoQ Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -4.02%
YoY- 1022.2%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,831,498 1,888,388 2,208,908 1,470,412 1,484,625 1,540,202 1,516,008 13.41%
PBT 209,866 295,126 285,684 230,059 266,225 276,626 302,864 -21.67%
Tax -77,633 -76,104 -97,520 -33,991 -59,546 -63,786 -58,404 20.87%
NP 132,233 219,022 188,164 196,068 206,678 212,840 244,460 -33.58%
-
NP to SH 38,496 121,148 85,544 116,833 121,726 134,754 159,308 -61.17%
-
Tax Rate 36.99% 25.79% 34.14% 14.77% 22.37% 23.06% 19.28% -
Total Cost 1,699,265 1,669,366 2,020,744 1,274,344 1,277,946 1,327,362 1,271,548 21.30%
-
Net Worth 1,141,729 1,182,805 1,135,011 507,614 1,015,052 991,555 973,283 11.21%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - 8,957 - - - -
Div Payout % - - - 7.67% - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 1,141,729 1,182,805 1,135,011 507,614 1,015,052 991,555 973,283 11.21%
NOSH 597,763 597,376 597,374 597,193 597,089 597,322 597,106 0.07%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 7.22% 11.60% 8.52% 13.33% 13.92% 13.82% 16.13% -
ROE 3.37% 10.24% 7.54% 23.02% 11.99% 13.59% 16.37% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 306.39 316.11 369.77 246.22 248.64 257.85 253.89 13.33%
EPS 6.44 20.28 14.32 19.56 20.39 22.56 26.68 -61.19%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.91 1.98 1.90 0.85 1.70 1.66 1.63 11.13%
Adjusted Per Share Value based on latest NOSH - 597,595
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 205.65 212.04 248.03 165.11 166.70 172.94 170.23 13.41%
EPS 4.32 13.60 9.61 13.12 13.67 15.13 17.89 -61.18%
DPS 0.00 0.00 0.00 1.01 0.00 0.00 0.00 -
NAPS 1.282 1.3281 1.2745 0.57 1.1398 1.1134 1.0929 11.21%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.61 2.47 3.00 2.33 1.27 1.26 1.10 -
P/RPS 0.53 0.78 0.81 0.95 0.51 0.49 0.43 14.94%
P/EPS 25.00 12.18 20.95 11.91 6.23 5.59 4.12 232.31%
EY 4.00 8.21 4.77 8.40 16.05 17.90 24.25 -69.89%
DY 0.00 0.00 0.00 0.64 0.00 0.00 0.00 -
P/NAPS 0.84 1.25 1.58 2.74 0.75 0.76 0.67 16.25%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 28/02/08 26/11/07 23/08/07 24/05/07 15/02/07 21/11/06 -
Price 1.35 1.72 2.42 2.86 1.74 1.40 1.15 -
P/RPS 0.44 0.54 0.65 1.16 0.70 0.54 0.45 -1.48%
P/EPS 20.96 8.48 16.90 14.62 8.53 6.21 4.31 186.76%
EY 4.77 11.79 5.92 6.84 11.72 16.11 23.20 -65.13%
DY 0.00 0.00 0.00 0.52 0.00 0.00 0.00 -
P/NAPS 0.71 0.87 1.27 3.36 1.02 0.84 0.71 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