[RANHILL_OLD] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -15.41%
YoY- 119.11%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 2,208,908 1,470,412 1,484,625 1,540,202 1,516,008 1,361,633 1,458,178 31.86%
PBT 285,684 230,059 266,225 276,626 302,864 80,888 161,921 45.96%
Tax -97,520 -33,991 -59,546 -63,786 -58,404 -44,462 -53,298 49.54%
NP 188,164 196,068 206,678 212,840 244,460 36,426 108,622 44.18%
-
NP to SH 85,544 116,833 121,726 134,754 159,308 -12,669 55,742 33.01%
-
Tax Rate 34.14% 14.77% 22.37% 23.06% 19.28% 54.97% 32.92% -
Total Cost 2,020,744 1,274,344 1,277,946 1,327,362 1,271,548 1,325,207 1,349,556 30.84%
-
Net Worth 1,135,011 507,614 1,015,052 991,555 973,283 934,537 985,450 9.86%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 8,957 - - - - - -
Div Payout % - 7.67% - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,135,011 507,614 1,015,052 991,555 973,283 934,537 985,450 9.86%
NOSH 597,374 597,193 597,089 597,322 597,106 599,062 597,242 0.01%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.52% 13.33% 13.92% 13.82% 16.13% 2.68% 7.45% -
ROE 7.54% 23.02% 11.99% 13.59% 16.37% -1.36% 5.66% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 369.77 246.22 248.64 257.85 253.89 227.29 244.15 31.84%
EPS 14.32 19.56 20.39 22.56 26.68 -2.12 9.33 33.02%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 0.85 1.70 1.66 1.63 1.56 1.65 9.85%
Adjusted Per Share Value based on latest NOSH - 597,613
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 248.03 165.11 166.70 172.94 170.23 152.89 163.73 31.86%
EPS 9.61 13.12 13.67 15.13 17.89 -1.42 6.26 33.04%
DPS 0.00 1.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2745 0.57 1.1398 1.1134 1.0929 1.0494 1.1065 9.87%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.00 2.33 1.27 1.26 1.10 1.29 1.35 -
P/RPS 0.81 0.95 0.51 0.49 0.43 0.57 0.55 29.41%
P/EPS 20.95 11.91 6.23 5.59 4.12 -61.00 14.46 28.01%
EY 4.77 8.40 16.05 17.90 24.25 -1.64 6.91 -21.87%
DY 0.00 0.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 2.74 0.75 0.76 0.67 0.83 0.82 54.78%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 23/08/07 24/05/07 15/02/07 21/11/06 28/08/06 01/06/06 -
Price 2.42 2.86 1.74 1.40 1.15 1.30 1.32 -
P/RPS 0.65 1.16 0.70 0.54 0.45 0.57 0.54 13.14%
P/EPS 16.90 14.62 8.53 6.21 4.31 -61.47 14.14 12.61%
EY 5.92 6.84 11.72 16.11 23.20 -1.63 7.07 -11.15%
DY 0.00 0.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 3.36 1.02 0.84 0.71 0.83 0.80 36.04%

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