[RANHILL_OLD] QoQ Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -84.99%
YoY- 153.59%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 2,120,716 1,968,756 2,123,848 2,004,120 2,250,470 2,267,097 2,254,174 -3.99%
PBT 167,443 189,901 197,948 211,804 22,717 201,286 231,072 -19.37%
Tax -57,291 -67,890 -77,302 -111,824 446,945 -86,674 -92,744 -27.53%
NP 110,152 122,010 120,646 99,980 469,662 114,612 138,328 -14.12%
-
NP to SH 15,339 48,653 45,630 33,524 223,363 24,128 30,310 -36.57%
-
Tax Rate 34.22% 35.75% 39.05% 52.80% -1,967.45% 43.06% 40.14% -
Total Cost 2,010,564 1,846,745 2,003,202 1,904,140 1,780,808 2,152,485 2,115,846 -3.35%
-
Net Worth 669,525 704,716 656,976 596,534 627,097 0 0 -
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 669,525 704,716 656,976 596,534 627,097 0 0 -
NOSH 597,790 597,217 597,251 596,534 597,236 595,742 593,999 0.42%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.19% 6.20% 5.68% 4.99% 20.87% 5.06% 6.14% -
ROE 2.29% 6.90% 6.95% 5.62% 35.62% 0.00% 0.00% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 354.76 329.65 355.60 335.96 376.81 380.55 379.49 -4.40%
EPS 2.57 8.15 7.64 5.60 37.40 4.04 5.08 -36.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.18 1.10 1.00 1.05 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 596,534
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 238.13 221.07 238.48 225.04 252.70 254.57 253.11 -3.99%
EPS 1.72 5.46 5.12 3.76 25.08 2.71 3.40 -36.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7518 0.7913 0.7377 0.6698 0.7041 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.72 0.79 0.83 0.93 0.91 0.73 0.74 -
P/RPS 0.20 0.24 0.23 0.28 0.24 0.19 0.19 3.48%
P/EPS 28.06 9.70 10.86 16.55 2.43 18.02 14.50 55.47%
EY 3.56 10.31 9.20 6.04 41.10 5.55 6.90 -35.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.67 0.75 0.93 0.87 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 27/05/10 23/02/10 20/11/09 28/08/09 22/05/09 27/02/09 -
Price 0.77 0.69 0.80 0.88 0.98 0.92 0.81 -
P/RPS 0.22 0.21 0.22 0.26 0.26 0.24 0.21 3.15%
P/EPS 30.01 8.47 10.47 15.66 2.62 22.72 15.87 53.09%
EY 3.33 11.81 9.55 6.39 38.16 4.40 6.30 -34.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.58 0.73 0.88 0.93 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