[RANHILL_OLD] QoQ Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 59.94%
YoY- 101.65%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,010,519 443,239 2,120,716 1,476,567 1,061,924 501,030 2,250,470 -41.27%
PBT 96,216 48,737 167,443 142,426 98,974 52,951 22,717 161.08%
Tax -32,771 -15,404 -57,291 -50,918 -38,651 -27,956 446,945 -
NP 63,445 33,333 110,152 91,508 60,323 24,995 469,662 -73.57%
-
NP to SH 29,859 15,636 15,339 36,490 22,815 8,381 223,363 -73.75%
-
Tax Rate 34.06% 31.61% 34.22% 35.75% 39.05% 52.80% -1,967.45% -
Total Cost 947,074 409,906 2,010,564 1,385,059 1,001,601 476,035 1,780,808 -34.28%
-
Net Worth 746,475 722,120 669,525 704,716 656,976 596,534 627,097 12.28%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 746,475 722,120 669,525 704,716 656,976 596,534 627,097 12.28%
NOSH 597,180 596,793 597,790 597,217 597,251 596,534 597,236 -0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.28% 7.52% 5.19% 6.20% 5.68% 4.99% 20.87% -
ROE 4.00% 2.17% 2.29% 5.18% 3.47% 1.40% 35.62% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 169.22 74.27 354.76 247.24 177.80 83.99 376.81 -41.27%
EPS 5.00 2.62 2.57 6.11 3.82 1.40 37.40 -73.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.21 1.12 1.18 1.10 1.00 1.05 12.29%
Adjusted Per Share Value based on latest NOSH - 597,205
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 113.47 49.77 238.13 165.80 119.24 56.26 252.70 -41.27%
EPS 3.35 1.76 1.72 4.10 2.56 0.94 25.08 -73.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8382 0.8108 0.7518 0.7913 0.7377 0.6698 0.7041 12.28%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.88 0.78 0.72 0.79 0.83 0.93 0.91 -
P/RPS 0.52 1.05 0.20 0.32 0.47 1.11 0.24 67.20%
P/EPS 17.60 29.77 28.06 12.93 21.73 66.19 2.43 272.99%
EY 5.68 3.36 3.56 7.73 4.60 1.51 41.10 -73.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.64 0.64 0.67 0.75 0.93 0.87 -13.45%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 01/03/11 30/11/10 30/08/10 27/05/10 23/02/10 20/11/09 28/08/09 -
Price 0.72 0.78 0.77 0.69 0.80 0.88 0.98 -
P/RPS 0.43 1.05 0.22 0.28 0.45 1.05 0.26 39.72%
P/EPS 14.40 29.77 30.01 11.29 20.94 62.64 2.62 210.47%
EY 6.94 3.36 3.33 8.86 4.78 1.60 38.16 -67.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.64 0.69 0.58 0.73 0.88 0.93 -26.94%

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