[RANHILL_OLD] QoQ TTM Result on 30-Sep-2002 [#1]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -1.48%
YoY- 34.7%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 770,577 728,387 705,559 626,749 620,753 590,768 580,930 20.78%
PBT 81,838 79,959 85,421 81,816 82,860 76,062 72,038 8.90%
Tax -26,133 -27,586 -29,438 -27,415 -27,640 -23,305 -22,160 11.65%
NP 55,705 52,373 55,983 54,401 55,220 52,757 49,878 7.66%
-
NP to SH 55,705 52,373 55,983 54,401 55,220 52,757 49,878 7.66%
-
Tax Rate 31.93% 34.50% 34.46% 33.51% 33.36% 30.64% 30.76% -
Total Cost 714,872 676,014 649,576 572,348 565,533 538,011 531,052 21.98%
-
Net Worth 252,435 233,484 225,442 157,987 158,039 157,971 15,884,705 -93.72%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 11,849 19,751 19,751 802,137 802,137 802,128 802,128 -94.02%
Div Payout % 21.27% 37.71% 35.28% 1,474.49% 1,452.62% 1,520.42% 1,608.18% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 252,435 233,484 225,442 157,987 158,039 157,971 15,884,705 -93.72%
NOSH 118,514 118,520 118,491 78,993 79,019 78,985 7,942,352 -93.98%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 7.23% 7.19% 7.93% 8.68% 8.90% 8.93% 8.59% -
ROE 22.07% 22.43% 24.83% 34.43% 34.94% 33.40% 0.31% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 650.20 614.57 595.45 793.42 785.57 747.94 7.31 1909.04%
EPS 47.00 44.19 47.25 68.87 69.88 66.79 0.63 1686.21%
DPS 10.00 16.66 16.67 1,015.45 1,015.11 1,015.54 10.10 -0.66%
NAPS 2.13 1.97 1.9026 2.00 2.00 2.00 2.00 4.29%
Adjusted Per Share Value based on latest NOSH - 78,993
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 86.53 81.79 79.23 70.38 69.70 66.34 65.23 20.79%
EPS 6.25 5.88 6.29 6.11 6.20 5.92 5.60 7.61%
DPS 1.33 2.22 2.22 90.07 90.07 90.07 90.07 -94.02%
NAPS 0.2835 0.2622 0.2531 0.1774 0.1775 0.1774 17.8364 -93.72%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - -
Price 4.40 4.20 4.20 6.30 6.05 5.40 0.00 -
P/RPS 0.68 0.68 0.71 0.79 0.77 0.72 0.00 -
P/EPS 9.36 9.50 8.89 9.15 8.66 8.08 0.00 -
EY 10.68 10.52 11.25 10.93 11.55 12.37 0.00 -
DY 2.27 3.97 3.97 161.18 167.79 188.06 0.00 -
P/NAPS 2.07 2.13 2.21 3.15 3.03 2.70 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 23/05/03 25/02/03 28/11/02 29/08/02 31/05/02 23/04/02 -
Price 4.84 4.30 4.34 4.24 6.60 6.30 6.90 -
P/RPS 0.74 0.70 0.73 0.53 0.84 0.84 94.34 -96.08%
P/EPS 10.30 9.73 9.19 6.16 9.44 9.43 1,098.73 -95.59%
EY 9.71 10.28 10.89 16.24 10.59 10.60 0.09 2185.81%
DY 2.07 3.88 3.84 239.49 153.80 161.20 1.46 26.28%
P/NAPS 2.27 2.18 2.28 2.12 3.30 3.15 3.45 -24.40%

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