[RANHILL_OLD] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
01-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -9.36%
YoY- 73.08%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,540,202 1,516,008 1,361,633 1,458,178 1,449,788 1,893,672 1,492,251 2.12%
PBT 276,626 302,864 80,888 161,921 152,122 149,416 95,848 102.31%
Tax -63,786 -58,404 -44,462 -53,298 -39,840 -37,648 -26,187 80.74%
NP 212,840 244,460 36,426 108,622 112,282 111,768 69,661 110.13%
-
NP to SH 134,754 159,308 -12,669 55,742 61,502 52,216 33,134 154.13%
-
Tax Rate 23.06% 19.28% 54.97% 32.92% 26.19% 25.20% 27.32% -
Total Cost 1,327,362 1,271,548 1,325,207 1,349,556 1,337,506 1,781,904 1,422,590 -4.50%
-
Net Worth 991,555 973,283 934,537 985,450 1,355,432 929,873 845,524 11.17%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - 7,926 -
Div Payout % - - - - - - 23.92% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 991,555 973,283 934,537 985,450 1,355,432 929,873 845,524 11.17%
NOSH 597,322 597,106 599,062 597,242 597,106 596,073 528,452 8.48%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 13.82% 16.13% 2.68% 7.45% 7.74% 5.90% 4.67% -
ROE 13.59% 16.37% -1.36% 5.66% 4.54% 5.62% 3.92% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 257.85 253.89 227.29 244.15 242.80 317.69 282.38 -5.86%
EPS 22.56 26.68 -2.12 9.33 10.30 8.76 6.27 134.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 1.66 1.63 1.56 1.65 2.27 1.56 1.60 2.47%
Adjusted Per Share Value based on latest NOSH - 597,567
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 172.94 170.23 152.89 163.73 162.79 212.63 167.56 2.12%
EPS 15.13 17.89 -1.42 6.26 6.91 5.86 3.72 154.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.89 -
NAPS 1.1134 1.0929 1.0494 1.1065 1.522 1.0441 0.9494 11.17%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.26 1.10 1.29 1.35 0.78 0.94 1.26 -
P/RPS 0.49 0.43 0.57 0.55 0.32 0.30 0.45 5.82%
P/EPS 5.59 4.12 -61.00 14.46 7.57 10.73 20.10 -57.29%
EY 17.90 24.25 -1.64 6.91 13.21 9.32 4.98 134.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.19 -
P/NAPS 0.76 0.67 0.83 0.82 0.34 0.60 0.79 -2.54%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 15/02/07 21/11/06 28/08/06 01/06/06 24/02/06 24/11/05 26/08/05 -
Price 1.40 1.15 1.30 1.32 1.46 0.77 1.17 -
P/RPS 0.54 0.45 0.57 0.54 0.60 0.24 0.41 20.09%
P/EPS 6.21 4.31 -61.47 14.14 14.17 8.79 18.66 -51.88%
EY 16.11 23.20 -1.63 7.07 7.05 11.38 5.36 107.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.28 -
P/NAPS 0.84 0.71 0.83 0.80 0.64 0.49 0.73 9.78%

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