[RANHILL_OLD] QoQ TTM Result on 30-Jun-2002 [#4]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 4.67%
YoY- 94.29%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 728,387 705,559 626,749 620,753 590,768 580,930 545,734 21.24%
PBT 79,959 85,421 81,816 82,860 76,062 72,038 58,517 23.16%
Tax -27,586 -29,438 -27,415 -27,640 -23,305 -22,160 -18,131 32.31%
NP 52,373 55,983 54,401 55,220 52,757 49,878 40,386 18.93%
-
NP to SH 52,373 55,983 54,401 55,220 52,757 49,878 40,386 18.93%
-
Tax Rate 34.50% 34.46% 33.51% 33.36% 30.64% 30.76% 30.98% -
Total Cost 676,014 649,576 572,348 565,533 538,011 531,052 505,348 21.42%
-
Net Worth 233,484 225,442 157,987 158,039 157,971 15,884,705 165,914 25.60%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 19,751 19,751 802,137 802,137 802,128 802,128 7,893 84.41%
Div Payout % 37.71% 35.28% 1,474.49% 1,452.62% 1,520.42% 1,608.18% 19.55% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 233,484 225,442 157,987 158,039 157,971 15,884,705 165,914 25.60%
NOSH 118,520 118,491 78,993 79,019 78,985 7,942,352 79,766 30.24%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 7.19% 7.93% 8.68% 8.90% 8.93% 8.59% 7.40% -
ROE 22.43% 24.83% 34.43% 34.94% 33.40% 0.31% 24.34% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 614.57 595.45 793.42 785.57 747.94 7.31 684.16 -6.90%
EPS 44.19 47.25 68.87 69.88 66.79 0.63 50.63 -8.67%
DPS 16.66 16.67 1,015.45 1,015.11 1,015.54 10.10 9.90 41.52%
NAPS 1.97 1.9026 2.00 2.00 2.00 2.00 2.08 -3.56%
Adjusted Per Share Value based on latest NOSH - 79,019
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 81.79 79.23 70.38 69.70 66.34 65.23 61.28 21.24%
EPS 5.88 6.29 6.11 6.20 5.92 5.60 4.53 19.01%
DPS 2.22 2.22 90.07 90.07 90.07 90.07 0.89 84.02%
NAPS 0.2622 0.2531 0.1774 0.1775 0.1774 17.8364 0.1863 25.61%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - - -
Price 4.20 4.20 6.30 6.05 5.40 0.00 0.00 -
P/RPS 0.68 0.71 0.79 0.77 0.72 0.00 0.00 -
P/EPS 9.50 8.89 9.15 8.66 8.08 0.00 0.00 -
EY 10.52 11.25 10.93 11.55 12.37 0.00 0.00 -
DY 3.97 3.97 161.18 167.79 188.06 0.00 0.00 -
P/NAPS 2.13 2.21 3.15 3.03 2.70 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 23/05/03 25/02/03 28/11/02 29/08/02 31/05/02 23/04/02 26/11/01 -
Price 4.30 4.34 4.24 6.60 6.30 6.90 0.00 -
P/RPS 0.70 0.73 0.53 0.84 0.84 94.34 0.00 -
P/EPS 9.73 9.19 6.16 9.44 9.43 1,098.73 0.00 -
EY 10.28 10.89 16.24 10.59 10.60 0.09 0.00 -
DY 3.88 3.84 239.49 153.80 161.20 1.46 0.00 -
P/NAPS 2.18 2.28 2.12 3.30 3.15 3.45 0.00 -

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