[RANHILL_OLD] QoQ Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 55.57%
YoY- -3.97%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 540,914 213,122 792,944 602,555 359,815 178,346 770,577 -20.93%
PBT 52,149 23,307 75,637 56,308 34,791 16,956 81,838 -25.84%
Tax -29,315 -10,656 -27,208 -21,273 -12,270 -5,709 -26,133 7.92%
NP 22,834 12,651 48,429 35,035 22,521 11,247 55,705 -44.66%
-
NP to SH 22,834 12,651 48,429 35,035 22,521 11,247 55,705 -44.66%
-
Tax Rate 56.21% 45.72% 35.97% 37.78% 35.27% 33.67% 31.93% -
Total Cost 518,080 200,471 744,515 567,520 337,294 167,099 714,872 -19.23%
-
Net Worth 704,828 312,721 300,977 295,019 266,696 263,101 252,396 97.68%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 15,355 - 11,849 11,848 11,853 - - -
Div Payout % 67.25% - 24.47% 33.82% 52.63% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 704,828 312,721 300,977 295,019 266,696 263,101 252,396 97.68%
NOSH 153,557 118,455 118,495 118,481 118,531 118,514 118,496 18.76%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 4.22% 5.94% 6.11% 5.81% 6.26% 6.31% 7.23% -
ROE 3.24% 4.05% 16.09% 11.88% 8.44% 4.27% 22.07% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 352.26 179.92 669.18 508.56 303.56 150.48 650.30 -33.42%
EPS 14.87 10.68 40.87 29.57 19.00 9.49 47.01 -53.41%
DPS 10.00 0.00 10.00 10.00 10.00 0.00 0.00 -
NAPS 4.59 2.64 2.54 2.49 2.25 2.22 2.13 66.44%
Adjusted Per Share Value based on latest NOSH - 118,503
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 60.74 23.93 89.04 67.66 40.40 20.03 86.53 -20.93%
EPS 2.56 1.42 5.44 3.93 2.53 1.26 6.25 -44.69%
DPS 1.72 0.00 1.33 1.33 1.33 0.00 0.00 -
NAPS 0.7914 0.3511 0.338 0.3313 0.2995 0.2954 0.2834 97.68%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 6.85 6.55 6.25 8.25 7.45 7.65 4.40 -
P/RPS 1.94 3.64 0.93 1.62 2.45 5.08 0.68 100.51%
P/EPS 46.07 61.33 15.29 27.90 39.21 80.61 9.36 187.95%
EY 2.17 1.63 6.54 3.58 2.55 1.24 10.68 -65.27%
DY 1.46 0.00 1.60 1.21 1.34 0.00 0.00 -
P/NAPS 1.49 2.48 2.46 3.31 3.31 3.45 2.07 -19.60%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 29/11/04 25/08/04 24/05/04 24/02/04 20/11/03 25/08/03 -
Price 2.12 6.45 6.25 6.85 8.10 7.30 4.84 -
P/RPS 0.60 3.58 0.93 1.35 2.67 4.85 0.74 -12.99%
P/EPS 14.26 60.39 15.29 23.17 42.63 76.92 10.30 24.09%
EY 7.01 1.66 6.54 4.32 2.35 1.30 9.71 -19.44%
DY 4.72 0.00 1.60 1.46 1.23 0.00 0.00 -
P/NAPS 0.46 2.44 2.46 2.75 3.60 3.29 2.27 -65.33%

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