[RANHILL_OLD] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 1.94%
YoY- 86.56%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,991,597 1,491,922 1,010,519 443,239 2,120,716 1,476,567 1,061,924 52.25%
PBT 118,218 134,402 96,216 48,737 167,443 142,426 98,974 12.61%
Tax -57,061 -42,739 -32,771 -15,404 -57,291 -50,918 -38,651 29.74%
NP 61,157 91,663 63,445 33,333 110,152 91,508 60,323 0.92%
-
NP to SH 5,400 39,870 29,859 15,636 15,339 36,490 22,815 -61.83%
-
Tax Rate 48.27% 31.80% 34.06% 31.61% 34.22% 35.75% 39.05% -
Total Cost 1,930,440 1,400,259 947,074 409,906 2,010,564 1,385,059 1,001,601 55.05%
-
Net Worth 720,000 746,070 746,475 722,120 669,525 704,716 656,976 6.31%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 720,000 746,070 746,475 722,120 669,525 704,716 656,976 6.31%
NOSH 600,000 596,856 597,180 596,793 597,790 597,217 597,251 0.30%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.07% 6.14% 6.28% 7.52% 5.19% 6.20% 5.68% -
ROE 0.75% 5.34% 4.00% 2.17% 2.29% 5.18% 3.47% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 331.93 249.96 169.22 74.27 354.76 247.24 177.80 51.78%
EPS 0.90 6.68 5.00 2.62 2.57 6.11 3.82 -61.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.25 1.25 1.21 1.12 1.18 1.10 5.98%
Adjusted Per Share Value based on latest NOSH - 596,793
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 223.63 167.52 113.47 49.77 238.13 165.80 119.24 52.25%
EPS 0.61 4.48 3.35 1.76 1.72 4.10 2.56 -61.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8085 0.8377 0.8382 0.8108 0.7518 0.7913 0.7377 6.31%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.65 0.74 0.88 0.78 0.72 0.79 0.83 -
P/RPS 0.20 0.30 0.52 1.05 0.20 0.32 0.47 -43.51%
P/EPS 72.22 11.08 17.60 29.77 28.06 12.93 21.73 123.19%
EY 1.38 9.03 5.68 3.36 3.56 7.73 4.60 -55.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.70 0.64 0.64 0.67 0.75 -19.71%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 01/03/11 30/11/10 30/08/10 27/05/10 23/02/10 -
Price 0.89 0.715 0.72 0.78 0.77 0.69 0.80 -
P/RPS 0.27 0.29 0.43 1.05 0.22 0.28 0.45 -28.92%
P/EPS 98.89 10.70 14.40 29.77 30.01 11.29 20.94 182.28%
EY 1.01 9.34 6.94 3.36 3.33 8.86 4.78 -64.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.57 0.58 0.64 0.69 0.58 0.73 0.91%

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