[RANHILL_OLD] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -9.67%
YoY- 118.37%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,888,388 2,208,908 1,470,412 1,484,625 1,540,202 1,516,008 1,361,633 24.28%
PBT 295,126 285,684 230,059 266,225 276,626 302,864 80,888 136.44%
Tax -76,104 -97,520 -33,991 -59,546 -63,786 -58,404 -44,462 42.95%
NP 219,022 188,164 196,068 206,678 212,840 244,460 36,426 229.58%
-
NP to SH 121,148 85,544 116,833 121,726 134,754 159,308 -12,669 -
-
Tax Rate 25.79% 34.14% 14.77% 22.37% 23.06% 19.28% 54.97% -
Total Cost 1,669,366 2,020,744 1,274,344 1,277,946 1,327,362 1,271,548 1,325,207 16.59%
-
Net Worth 1,182,805 1,135,011 507,614 1,015,052 991,555 973,283 934,537 16.95%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 8,957 - - - - -
Div Payout % - - 7.67% - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,182,805 1,135,011 507,614 1,015,052 991,555 973,283 934,537 16.95%
NOSH 597,376 597,374 597,193 597,089 597,322 597,106 599,062 -0.18%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.60% 8.52% 13.33% 13.92% 13.82% 16.13% 2.68% -
ROE 10.24% 7.54% 23.02% 11.99% 13.59% 16.37% -1.36% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 316.11 369.77 246.22 248.64 257.85 253.89 227.29 24.52%
EPS 20.28 14.32 19.56 20.39 22.56 26.68 -2.12 -
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.90 0.85 1.70 1.66 1.63 1.56 17.17%
Adjusted Per Share Value based on latest NOSH - 597,950
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 212.04 248.03 165.11 166.70 172.94 170.23 152.89 24.28%
EPS 13.60 9.61 13.12 13.67 15.13 17.89 -1.42 -
DPS 0.00 0.00 1.01 0.00 0.00 0.00 0.00 -
NAPS 1.3281 1.2745 0.57 1.1398 1.1134 1.0929 1.0494 16.95%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.47 3.00 2.33 1.27 1.26 1.10 1.29 -
P/RPS 0.78 0.81 0.95 0.51 0.49 0.43 0.57 23.18%
P/EPS 12.18 20.95 11.91 6.23 5.59 4.12 -61.00 -
EY 8.21 4.77 8.40 16.05 17.90 24.25 -1.64 -
DY 0.00 0.00 0.64 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.58 2.74 0.75 0.76 0.67 0.83 31.28%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 26/11/07 23/08/07 24/05/07 15/02/07 21/11/06 28/08/06 -
Price 1.72 2.42 2.86 1.74 1.40 1.15 1.30 -
P/RPS 0.54 0.65 1.16 0.70 0.54 0.45 0.57 -3.53%
P/EPS 8.48 16.90 14.62 8.53 6.21 4.31 -61.47 -
EY 11.79 5.92 6.84 11.72 16.11 23.20 -1.63 -
DY 0.00 0.00 0.52 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.27 3.36 1.02 0.84 0.71 0.83 3.17%

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