[RANHILL_OLD] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 0.12%
YoY- -14.14%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 852,488 792,944 803,406 719,630 713,384 770,577 682,448 15.94%
PBT 93,228 75,637 75,077 69,582 67,824 81,838 72,396 18.30%
Tax -42,624 -27,208 -28,364 -24,540 -22,836 -26,133 -23,753 47.51%
NP 50,604 48,429 46,713 45,042 44,988 55,705 48,642 2.66%
-
NP to SH 50,604 48,429 46,713 45,042 44,988 55,705 48,642 2.66%
-
Tax Rate 45.72% 35.97% 37.78% 35.27% 33.67% 31.93% 32.81% -
Total Cost 801,884 744,515 756,693 674,588 668,396 714,872 633,805 16.92%
-
Net Worth 312,721 300,977 295,019 266,696 263,101 252,396 233,418 21.46%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 11,849 15,797 23,706 - - 15,798 -
Div Payout % - 24.47% 33.82% 52.63% - - 32.48% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 312,721 300,977 295,019 266,696 263,101 252,396 233,418 21.46%
NOSH 118,455 118,495 118,481 118,531 118,514 118,496 118,486 -0.01%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.94% 6.11% 5.81% 6.26% 6.31% 7.23% 7.13% -
ROE 16.18% 16.09% 15.83% 16.89% 17.10% 22.07% 20.84% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 719.67 669.18 678.09 607.12 601.94 650.30 575.97 15.96%
EPS 42.72 40.87 39.43 38.00 37.96 47.01 41.05 2.68%
DPS 0.00 10.00 13.33 20.00 0.00 0.00 13.33 -
NAPS 2.64 2.54 2.49 2.25 2.22 2.13 1.97 21.48%
Adjusted Per Share Value based on latest NOSH - 118,548
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 95.72 89.04 90.21 80.81 80.10 86.53 76.63 15.93%
EPS 5.68 5.44 5.25 5.06 5.05 6.25 5.46 2.66%
DPS 0.00 1.33 1.77 2.66 0.00 0.00 1.77 -
NAPS 0.3511 0.338 0.3313 0.2995 0.2954 0.2834 0.2621 21.45%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 6.55 6.25 8.25 7.45 7.65 4.40 4.20 -
P/RPS 0.91 0.93 1.22 1.23 1.27 0.68 0.73 15.78%
P/EPS 15.33 15.29 20.92 19.61 20.15 9.36 10.23 30.85%
EY 6.52 6.54 4.78 5.10 4.96 10.68 9.77 -23.57%
DY 0.00 1.60 1.62 2.68 0.00 0.00 3.17 -
P/NAPS 2.48 2.46 3.31 3.31 3.45 2.07 2.13 10.64%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 25/08/04 24/05/04 24/02/04 20/11/03 25/08/03 23/05/03 -
Price 6.45 6.25 6.85 8.10 7.30 4.84 4.30 -
P/RPS 0.90 0.93 1.01 1.33 1.21 0.74 0.75 12.88%
P/EPS 15.10 15.29 17.37 21.32 19.23 10.30 10.47 27.56%
EY 6.62 6.54 5.76 4.69 5.20 9.71 9.55 -21.62%
DY 0.00 1.60 1.95 2.47 0.00 0.00 3.10 -
P/NAPS 2.44 2.46 2.75 3.60 3.29 2.27 2.18 7.77%

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