[RANHILL_OLD] QoQ TTM Result on 30-Jun-2003 [#4]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 6.36%
YoY- 0.88%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 861,296 773,513 791,263 770,577 728,387 705,559 626,749 23.58%
PBT 83,848 77,513 82,705 81,838 79,959 85,421 81,816 1.64%
Tax -29,590 -25,517 -26,899 -26,133 -27,586 -29,438 -27,415 5.21%
NP 54,258 51,996 55,806 55,705 52,373 55,983 54,401 -0.17%
-
NP to SH 54,258 51,996 55,806 55,705 52,373 55,983 54,401 -0.17%
-
Tax Rate 35.29% 32.92% 32.52% 31.93% 34.50% 34.46% 33.51% -
Total Cost 807,038 721,517 735,457 714,872 676,014 649,576 572,348 25.71%
-
Net Worth 295,074 266,735 263,101 252,435 233,484 225,442 157,987 51.60%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 11,854 11,854 11,849 11,849 19,751 19,751 802,137 -93.96%
Div Payout % 21.85% 22.80% 21.23% 21.27% 37.71% 35.28% 1,474.49% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 295,074 266,735 263,101 252,435 233,484 225,442 157,987 51.60%
NOSH 118,503 118,548 118,514 118,514 118,520 118,491 78,993 31.01%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 6.30% 6.72% 7.05% 7.23% 7.19% 7.93% 8.68% -
ROE 18.39% 19.49% 21.21% 22.07% 22.43% 24.83% 34.43% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 726.81 652.48 667.65 650.20 614.57 595.45 793.42 -5.67%
EPS 45.79 43.86 47.09 47.00 44.19 47.25 68.87 -23.80%
DPS 10.00 10.00 10.00 10.00 16.66 16.67 1,015.45 -95.39%
NAPS 2.49 2.25 2.22 2.13 1.97 1.9026 2.00 15.71%
Adjusted Per Share Value based on latest NOSH - 118,514
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 96.71 86.86 88.85 86.53 81.79 79.23 70.38 23.57%
EPS 6.09 5.84 6.27 6.25 5.88 6.29 6.11 -0.21%
DPS 1.33 1.33 1.33 1.33 2.22 2.22 90.07 -93.96%
NAPS 0.3313 0.2995 0.2954 0.2835 0.2622 0.2531 0.1774 51.59%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 8.25 7.45 7.65 4.40 4.20 4.20 6.30 -
P/RPS 1.14 1.14 1.15 0.68 0.68 0.71 0.79 27.66%
P/EPS 18.02 16.99 16.25 9.36 9.50 8.89 9.15 57.05%
EY 5.55 5.89 6.16 10.68 10.52 11.25 10.93 -36.32%
DY 1.21 1.34 1.31 2.27 3.97 3.97 161.18 -96.15%
P/NAPS 3.31 3.31 3.45 2.07 2.13 2.21 3.15 3.35%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 24/02/04 20/11/03 25/08/03 23/05/03 25/02/03 28/11/02 -
Price 6.85 8.10 7.30 4.84 4.30 4.34 4.24 -
P/RPS 0.94 1.24 1.09 0.74 0.70 0.73 0.53 46.47%
P/EPS 14.96 18.47 15.50 10.30 9.73 9.19 6.16 80.57%
EY 6.68 5.41 6.45 9.71 10.28 10.89 16.24 -44.66%
DY 1.46 1.23 1.37 2.07 3.88 3.84 239.49 -96.65%
P/NAPS 2.75 3.60 3.29 2.27 2.18 2.28 2.12 18.92%

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