[RANHILL_OLD] QoQ Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 80.49%
YoY- 1.39%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 473,418 1,492,251 955,618 540,914 213,122 792,944 602,555 -14.84%
PBT 37,354 95,848 72,575 52,149 23,307 75,637 56,308 -23.91%
Tax -9,412 -26,187 -48,420 -29,315 -10,656 -27,208 -21,273 -41.90%
NP 27,942 69,661 24,155 22,834 12,651 48,429 35,035 -13.98%
-
NP to SH 13,054 33,134 24,155 22,834 12,651 48,429 35,035 -48.18%
-
Tax Rate 25.20% 27.32% 66.72% 56.21% 45.72% 35.97% 37.78% -
Total Cost 445,476 1,422,590 931,463 518,080 200,471 744,515 567,520 -14.89%
-
Net Worth 929,873 845,524 773,162 704,828 312,721 300,977 295,019 114.82%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 7,926 - 15,355 - 11,849 11,848 -
Div Payout % - 23.92% - 67.25% - 24.47% 33.82% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 929,873 845,524 773,162 704,828 312,721 300,977 295,019 114.82%
NOSH 596,073 528,452 505,334 153,557 118,455 118,495 118,481 193.31%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.90% 4.67% 2.53% 4.22% 5.94% 6.11% 5.81% -
ROE 1.40% 3.92% 3.12% 3.24% 4.05% 16.09% 11.88% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 79.42 282.38 189.11 352.26 179.92 669.18 508.56 -70.96%
EPS 2.19 6.27 4.78 14.87 10.68 40.87 29.57 -82.33%
DPS 0.00 1.50 0.00 10.00 0.00 10.00 10.00 -
NAPS 1.56 1.60 1.53 4.59 2.64 2.54 2.49 -26.76%
Adjusted Per Share Value based on latest NOSH - 188,574
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 53.16 167.56 107.30 60.74 23.93 89.04 67.66 -14.84%
EPS 1.47 3.72 2.71 2.56 1.42 5.44 3.93 -48.05%
DPS 0.00 0.89 0.00 1.72 0.00 1.33 1.33 -
NAPS 1.0441 0.9494 0.8682 0.7914 0.3511 0.338 0.3313 114.80%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.94 1.26 1.80 6.85 6.55 6.25 8.25 -
P/RPS 1.18 0.45 0.95 1.94 3.64 0.93 1.62 -19.02%
P/EPS 42.92 20.10 37.66 46.07 61.33 15.29 27.90 33.22%
EY 2.33 4.98 2.66 2.17 1.63 6.54 3.58 -24.87%
DY 0.00 1.19 0.00 1.46 0.00 1.60 1.21 -
P/NAPS 0.60 0.79 1.18 1.49 2.48 2.46 3.31 -67.93%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 26/08/05 31/05/05 25/02/05 29/11/04 25/08/04 24/05/04 -
Price 0.77 1.17 1.37 2.12 6.45 6.25 6.85 -
P/RPS 0.97 0.41 0.72 0.60 3.58 0.93 1.35 -19.76%
P/EPS 35.16 18.66 28.66 14.26 60.39 15.29 23.17 32.01%
EY 2.84 5.36 3.49 7.01 1.66 6.54 4.32 -24.37%
DY 0.00 1.28 0.00 4.72 0.00 1.60 1.46 -
P/NAPS 0.49 0.73 0.90 0.46 2.44 2.46 2.75 -68.30%

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