[RANHILL_OLD] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 41.62%
YoY- -10.1%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 2,045,324 1,909,937 1,831,498 1,888,388 2,208,908 1,470,412 1,484,625 23.73%
PBT 239,032 -572,034 209,866 295,126 285,684 230,059 266,225 -6.91%
Tax -112,444 -70,604 -77,633 -76,104 -97,520 -33,991 -59,546 52.59%
NP 126,588 -642,638 132,233 219,022 188,164 196,068 206,678 -27.81%
-
NP to SH 13,220 -715,425 38,496 121,148 85,544 116,833 121,726 -77.14%
-
Tax Rate 47.04% - 36.99% 25.79% 34.14% 14.77% 22.37% -
Total Cost 1,918,736 2,552,575 1,699,265 1,669,366 2,020,744 1,274,344 1,277,946 31.02%
-
Net Worth 468,709 465,853 1,141,729 1,182,805 1,135,011 507,614 1,015,052 -40.17%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 5,972 - - - 8,957 - -
Div Payout % - 0.00% - - - 7.67% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 468,709 465,853 1,141,729 1,182,805 1,135,011 507,614 1,015,052 -40.17%
NOSH 600,909 597,247 597,763 597,376 597,374 597,193 597,089 0.42%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.19% -33.65% 7.22% 11.60% 8.52% 13.33% 13.92% -
ROE 2.82% -153.57% 3.37% 10.24% 7.54% 23.02% 11.99% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 340.37 319.79 306.39 316.11 369.77 246.22 248.64 23.21%
EPS 2.20 -119.78 6.44 20.28 14.32 19.56 20.39 -77.24%
DPS 0.00 1.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.78 0.78 1.91 1.98 1.90 0.85 1.70 -40.42%
Adjusted Per Share Value based on latest NOSH - 597,393
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 229.66 214.46 205.65 212.04 248.03 165.11 166.70 23.74%
EPS 1.48 -80.33 4.32 13.60 9.61 13.12 13.67 -77.19%
DPS 0.00 0.67 0.00 0.00 0.00 1.01 0.00 -
NAPS 0.5263 0.5231 1.282 1.3281 1.2745 0.57 1.1398 -40.17%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.71 0.94 1.61 2.47 3.00 2.33 1.27 -
P/RPS 0.21 0.29 0.53 0.78 0.81 0.95 0.51 -44.56%
P/EPS 32.27 -0.78 25.00 12.18 20.95 11.91 6.23 198.47%
EY 3.10 -127.43 4.00 8.21 4.77 8.40 16.05 -66.48%
DY 0.00 1.06 0.00 0.00 0.00 0.64 0.00 -
P/NAPS 0.91 1.21 0.84 1.25 1.58 2.74 0.75 13.71%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 29/08/08 30/05/08 28/02/08 26/11/07 23/08/07 24/05/07 -
Price 0.62 1.03 1.35 1.72 2.42 2.86 1.74 -
P/RPS 0.18 0.32 0.44 0.54 0.65 1.16 0.70 -59.46%
P/EPS 28.18 -0.86 20.96 8.48 16.90 14.62 8.53 121.33%
EY 3.55 -116.30 4.77 11.79 5.92 6.84 11.72 -54.79%
DY 0.00 0.97 0.00 0.00 0.00 0.52 0.00 -
P/NAPS 0.79 1.32 0.71 0.87 1.27 3.36 1.02 -15.62%

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