[RANHILL_OLD] QoQ 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- 11.0%
YoY- 22.06%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 327,792 213,122 190,389 242,740 181,469 178,346 258,741 16.99%
PBT 28,842 23,307 19,329 21,516 17,835 16,956 27,541 3.11%
Tax -18,659 -10,656 -5,935 -9,002 -6,561 -5,709 -8,318 70.94%
NP 10,183 12,651 13,394 12,514 11,274 11,247 19,223 -34.40%
-
NP to SH 10,183 12,651 13,394 12,514 11,274 11,247 19,223 -34.40%
-
Tax Rate 64.69% 45.72% 30.71% 41.84% 36.79% 33.67% 30.20% -
Total Cost 317,609 200,471 176,995 230,226 170,195 167,099 239,518 20.59%
-
Net Worth 865,555 312,721 301,068 295,074 266,735 263,101 252,435 126.53%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 18,857 - - - 11,854 - - -
Div Payout % 185.19% - - - 105.15% - - -
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 865,555 312,721 301,068 295,074 266,735 263,101 252,435 126.53%
NOSH 188,574 118,455 118,530 118,503 118,548 118,514 118,514 36.10%
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 3.11% 5.94% 7.04% 5.16% 6.21% 6.31% 7.43% -
ROE 1.18% 4.05% 4.45% 4.24% 4.23% 4.27% 7.62% -
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 173.83 179.92 160.62 204.84 153.08 150.48 218.32 -14.03%
EPS 5.40 10.68 11.30 10.56 9.51 9.49 16.22 -51.80%
DPS 10.00 0.00 0.00 0.00 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 36.81 23.93 21.38 27.26 20.38 20.03 29.05 17.01%
EPS 1.14 1.42 1.50 1.41 1.27 1.26 2.16 -34.56%
DPS 2.12 0.00 0.00 0.00 1.33 0.00 0.00 -
NAPS 0.9719 0.3511 0.3381 0.3313 0.2995 0.2954 0.2835 126.51%
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 3.94 3.64 3.89 4.03 4.87 5.08 2.02 55.79%
P/EPS 126.85 61.33 55.31 78.12 78.34 80.61 27.13 178.31%
EY 0.79 1.63 1.81 1.28 1.28 1.24 3.69 -64.04%
DY 1.46 0.00 0.00 0.00 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 1.22 3.58 3.89 3.34 5.29 4.85 2.22 -32.78%
P/EPS 39.26 60.39 55.31 64.87 85.17 76.92 29.84 19.97%
EY 2.55 1.66 1.81 1.54 1.17 1.30 3.35 -16.56%
DY 4.72 0.00 0.00 0.00 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