[RANHILL_OLD] QoQ Quarter Result on 30-Sep-2004 [#1]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -5.55%
YoY- 12.48%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 536,633 414,704 327,792 213,122 190,389 242,740 181,469 106.15%
PBT 23,272 20,426 28,842 23,307 19,329 21,516 17,835 19.42%
Tax 989 -19,106 -18,659 -10,656 -5,935 -9,002 -6,561 -
NP 24,261 1,320 10,183 12,651 13,394 12,514 11,274 66.75%
-
NP to SH 8,979 1,320 10,183 12,651 13,394 12,514 11,274 -14.09%
-
Tax Rate -4.25% 93.54% 64.69% 45.72% 30.71% 41.84% 36.79% -
Total Cost 512,372 413,384 317,609 200,471 176,995 230,226 170,195 108.63%
-
Net Worth 921,843 917,999 865,555 312,721 301,068 295,074 266,735 128.75%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 8,979 - 18,857 - - - 11,854 -16.91%
Div Payout % 100.00% - 185.19% - - - 105.15% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 921,843 917,999 865,555 312,721 301,068 295,074 266,735 128.75%
NOSH 598,600 600,000 188,574 118,455 118,530 118,503 118,548 194.61%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.52% 0.32% 3.11% 5.94% 7.04% 5.16% 6.21% -
ROE 0.97% 0.14% 1.18% 4.05% 4.45% 4.24% 4.23% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 89.65 69.12 173.83 179.92 160.62 204.84 153.08 -30.02%
EPS 1.50 0.22 5.40 10.68 11.30 10.56 9.51 -70.84%
DPS 1.50 0.00 10.00 0.00 0.00 0.00 10.00 -71.80%
NAPS 1.54 1.53 4.59 2.64 2.54 2.49 2.25 -22.35%
Adjusted Per Share Value based on latest NOSH - 118,455
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 60.26 46.57 36.81 23.93 21.38 27.26 20.38 106.14%
EPS 1.01 0.15 1.14 1.42 1.50 1.41 1.27 -14.17%
DPS 1.01 0.00 2.12 0.00 0.00 0.00 1.33 -16.77%
NAPS 1.0351 1.0308 0.9719 0.3511 0.3381 0.3313 0.2995 128.76%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.26 1.80 6.85 6.55 6.25 8.25 7.45 -
P/RPS 1.41 2.60 3.94 3.64 3.89 4.03 4.87 -56.26%
P/EPS 84.00 818.18 126.85 61.33 55.31 78.12 78.34 4.76%
EY 1.19 0.12 0.79 1.63 1.81 1.28 1.28 -4.74%
DY 1.19 0.00 1.46 0.00 0.00 0.00 1.34 -7.61%
P/NAPS 0.82 1.18 1.49 2.48 2.46 3.31 3.31 -60.58%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 31/05/05 25/02/05 29/11/04 25/08/04 24/05/04 24/02/04 -
Price 1.17 1.37 2.12 6.45 6.25 6.85 8.10 -
P/RPS 1.31 1.98 1.22 3.58 3.89 3.34 5.29 -60.59%
P/EPS 78.00 622.73 39.26 60.39 55.31 64.87 85.17 -5.69%
EY 1.28 0.16 2.55 1.66 1.81 1.54 1.17 6.17%
DY 1.28 0.00 4.72 0.00 0.00 0.00 1.23 2.69%
P/NAPS 0.76 0.90 0.46 2.44 2.46 2.75 3.60 -64.57%

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