[RANHILL_OLD] QoQ TTM Result on 30-Jun-2005 [#4]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -11.76%
YoY- -31.58%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 1,630,266 1,676,230 1,752,547 1,492,251 1,146,007 974,043 827,720 57.19%
PBT 144,712 119,759 109,894 95,847 91,904 92,994 81,987 46.10%
Tax -38,985 -38,037 -46,188 -47,432 -54,356 -44,252 -32,154 13.71%
NP 105,727 81,722 63,706 48,415 37,548 48,742 49,833 65.18%
-
NP to SH 50,785 41,050 33,536 33,133 37,548 48,742 49,833 1.27%
-
Tax Rate 26.94% 31.76% 42.03% 49.49% 59.14% 47.59% 39.22% -
Total Cost 1,524,539 1,594,508 1,688,841 1,443,836 1,108,459 925,301 777,887 56.67%
-
Net Worth 985,986 1,357,168 929,873 921,843 917,999 865,555 312,721 115.16%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 8,979 8,979 27,836 27,836 18,857 18,857 11,854 -16.91%
Div Payout % 17.68% 21.87% 83.00% 84.01% 50.22% 38.69% 23.79% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 985,986 1,357,168 929,873 921,843 917,999 865,555 312,721 115.16%
NOSH 597,567 597,871 596,073 598,600 600,000 188,574 118,455 194.43%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 6.49% 4.88% 3.64% 3.24% 3.28% 5.00% 6.02% -
ROE 5.15% 3.02% 3.61% 3.59% 4.09% 5.63% 15.94% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 272.82 280.37 294.02 249.29 191.00 516.53 698.76 -46.61%
EPS 8.50 6.87 5.63 5.54 6.26 25.85 42.07 -65.60%
DPS 1.50 1.50 4.67 4.65 3.14 10.00 10.00 -71.80%
NAPS 1.65 2.27 1.56 1.54 1.53 4.59 2.64 -26.92%
Adjusted Per Share Value based on latest NOSH - 598,600
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 183.06 188.22 196.79 167.56 128.68 109.37 92.94 57.19%
EPS 5.70 4.61 3.77 3.72 4.22 5.47 5.60 1.18%
DPS 1.01 1.01 3.13 3.13 2.12 2.12 1.33 -16.77%
NAPS 1.1071 1.5239 1.0441 1.0351 1.0308 0.9719 0.3511 115.18%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.35 0.78 0.94 1.26 1.80 6.85 6.55 -
P/RPS 0.49 0.28 0.32 0.51 0.94 1.33 0.94 -35.25%
P/EPS 15.88 11.36 16.71 22.76 28.76 26.50 15.57 1.32%
EY 6.30 8.80 5.99 4.39 3.48 3.77 6.42 -1.25%
DY 1.11 1.92 4.97 3.69 1.75 1.46 1.53 -19.27%
P/NAPS 0.82 0.34 0.60 0.82 1.18 1.49 2.48 -52.21%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 01/06/06 24/02/06 24/11/05 26/08/05 31/05/05 25/02/05 29/11/04 -
Price 1.32 1.46 0.77 1.17 1.37 2.12 6.45 -
P/RPS 0.48 0.52 0.26 0.47 0.72 0.41 0.92 -35.21%
P/EPS 15.53 21.26 13.69 21.14 21.89 8.20 15.33 0.86%
EY 6.44 4.70 7.31 4.73 4.57 12.19 6.52 -0.82%
DY 1.14 1.03 6.06 3.97 2.29 4.72 1.55 -18.53%
P/NAPS 0.80 0.64 0.49 0.76 0.90 0.46 2.44 -52.48%

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