[RANHILL_OLD] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 23.62%
YoY--%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,454,849 1,430,180 1,403,588 1,379,004 1,315,121 0 0 -
PBT 186,112 185,676 185,112 111,332 103,109 0 0 -
Tax -68,742 -64,338 -58,462 -62,856 -51,814 0 0 -
NP 117,370 121,337 126,650 48,476 51,295 0 0 -
-
NP to SH 75,825 78,420 89,346 27,624 22,345 0 0 -
-
Tax Rate 36.94% 34.65% 31.58% 56.46% 50.25% - - -
Total Cost 1,337,479 1,308,842 1,276,938 1,330,528 1,263,826 0 0 -
-
Net Worth 542,782 577,488 568,403 531,230 175,442 0 0 -
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 64,146 - - - - - - -
Div Payout % 84.60% - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 542,782 577,488 568,403 531,230 175,442 0 0 -
NOSH 822,396 888,444 888,131 885,384 565,942 600,000 600,000 23.27%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 8.07% 8.48% 9.02% 3.52% 3.90% 0.00% 0.00% -
ROE 13.97% 13.58% 15.72% 5.20% 12.74% 0.00% 0.00% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 176.90 160.98 158.04 155.75 232.38 0.00 0.00 -
EPS 9.22 8.83 10.06 3.12 3.95 0.00 0.00 -
DPS 7.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.64 0.60 0.31 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 885,384
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 163.36 160.59 157.60 154.84 147.67 0.00 0.00 -
EPS 8.51 8.81 10.03 3.10 2.51 0.00 0.00 -
DPS 7.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6095 0.6484 0.6382 0.5965 0.197 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 14/11/11 14/11/11 14/11/11 14/11/11 14/11/11 14/11/11 14/11/11 -
Price 0.895 0.895 0.895 0.895 0.895 0.895 0.895 -
P/RPS 0.51 0.56 0.57 0.57 0.39 0.00 0.00 -
P/EPS 9.71 10.14 8.90 28.69 22.67 0.00 0.00 -
EY 10.30 9.86 11.24 3.49 4.41 0.00 0.00 -
DY 8.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.38 1.40 1.49 2.89 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 14/11/11 14/11/11 14/11/11 14/11/11 14/11/11 - - -
Price 0.895 0.895 0.895 0.895 0.895 0.00 0.00 -
P/RPS 0.51 0.56 0.57 0.57 0.39 0.00 0.00 -
P/EPS 9.71 10.14 8.90 28.69 22.67 0.00 0.00 -
EY 10.30 9.86 11.24 3.49 4.41 0.00 0.00 -
DY 8.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.38 1.40 1.49 2.89 0.00 0.00 -

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