[RANHILL_OLD] QoQ Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 38.23%
YoY- -13.06%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 955,618 540,914 213,122 792,944 602,555 359,815 178,346 205.89%
PBT 72,575 52,149 23,307 75,637 56,308 34,791 16,956 163.38%
Tax -48,420 -29,315 -10,656 -27,208 -21,273 -12,270 -5,709 315.34%
NP 24,155 22,834 12,651 48,429 35,035 22,521 11,247 66.38%
-
NP to SH 24,155 22,834 12,651 48,429 35,035 22,521 11,247 66.38%
-
Tax Rate 66.72% 56.21% 45.72% 35.97% 37.78% 35.27% 33.67% -
Total Cost 931,463 518,080 200,471 744,515 567,520 337,294 167,099 214.05%
-
Net Worth 773,162 704,828 312,721 300,977 295,019 266,696 263,101 105.02%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 15,355 - 11,849 11,848 11,853 - -
Div Payout % - 67.25% - 24.47% 33.82% 52.63% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 773,162 704,828 312,721 300,977 295,019 266,696 263,101 105.02%
NOSH 505,334 153,557 118,455 118,495 118,481 118,531 118,514 162.71%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.53% 4.22% 5.94% 6.11% 5.81% 6.26% 6.31% -
ROE 3.12% 3.24% 4.05% 16.09% 11.88% 8.44% 4.27% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 189.11 352.26 179.92 669.18 508.56 303.56 150.48 16.43%
EPS 4.78 14.87 10.68 40.87 29.57 19.00 9.49 -36.66%
DPS 0.00 10.00 0.00 10.00 10.00 10.00 0.00 -
NAPS 1.53 4.59 2.64 2.54 2.49 2.25 2.22 -21.95%
Adjusted Per Share Value based on latest NOSH - 118,530
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 107.30 60.74 23.93 89.04 67.66 40.40 20.03 205.84%
EPS 2.71 2.56 1.42 5.44 3.93 2.53 1.26 66.54%
DPS 0.00 1.72 0.00 1.33 1.33 1.33 0.00 -
NAPS 0.8682 0.7914 0.3511 0.338 0.3313 0.2995 0.2954 105.04%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.80 6.85 6.55 6.25 8.25 7.45 7.65 -
P/RPS 0.95 1.94 3.64 0.93 1.62 2.45 5.08 -67.26%
P/EPS 37.66 46.07 61.33 15.29 27.90 39.21 80.61 -39.76%
EY 2.66 2.17 1.63 6.54 3.58 2.55 1.24 66.25%
DY 0.00 1.46 0.00 1.60 1.21 1.34 0.00 -
P/NAPS 1.18 1.49 2.48 2.46 3.31 3.31 3.45 -51.06%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 25/02/05 29/11/04 25/08/04 24/05/04 24/02/04 20/11/03 -
Price 1.37 2.12 6.45 6.25 6.85 8.10 7.30 -
P/RPS 0.72 0.60 3.58 0.93 1.35 2.67 4.85 -71.93%
P/EPS 28.66 14.26 60.39 15.29 23.17 42.63 76.92 -48.18%
EY 3.49 7.01 1.66 6.54 4.32 2.35 1.30 93.04%
DY 0.00 4.72 0.00 1.60 1.46 1.23 0.00 -
P/NAPS 0.90 0.46 2.44 2.46 2.75 3.60 3.29 -57.82%

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