[RANHILL_OLD] QoQ TTM Result on 30-Sep-2005 [#1]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 1.22%
YoY- -32.7%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,464,673 1,630,266 1,676,230 1,752,547 1,492,251 1,146,007 974,043 31.35%
PBT 76,531 144,712 119,759 109,894 95,847 91,904 92,994 -12.21%
Tax -39,869 -38,985 -38,037 -46,188 -47,432 -54,356 -44,252 -6.73%
NP 36,662 105,727 81,722 63,706 48,415 37,548 48,742 -17.33%
-
NP to SH -12,669 50,785 41,050 33,536 33,133 37,548 48,742 -
-
Tax Rate 52.10% 26.94% 31.76% 42.03% 49.49% 59.14% 47.59% -
Total Cost 1,428,011 1,524,539 1,594,508 1,688,841 1,443,836 1,108,459 925,301 33.65%
-
Net Worth 938,094 985,986 1,357,168 929,873 921,843 917,999 865,555 5.52%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 8,979 8,979 27,836 27,836 18,857 18,857 -
Div Payout % - 17.68% 21.87% 83.00% 84.01% 50.22% 38.69% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 938,094 985,986 1,357,168 929,873 921,843 917,999 865,555 5.52%
NOSH 597,512 597,567 597,871 596,073 598,600 600,000 188,574 116.18%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.50% 6.49% 4.88% 3.64% 3.24% 3.28% 5.00% -
ROE -1.35% 5.15% 3.02% 3.61% 3.59% 4.09% 5.63% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 245.13 272.82 280.37 294.02 249.29 191.00 516.53 -39.24%
EPS -2.12 8.50 6.87 5.63 5.54 6.26 25.85 -
DPS 0.00 1.50 1.50 4.67 4.65 3.14 10.00 -
NAPS 1.57 1.65 2.27 1.56 1.54 1.53 4.59 -51.18%
Adjusted Per Share Value based on latest NOSH - 596,073
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 164.46 183.06 188.22 196.79 167.56 128.68 109.37 31.35%
EPS -1.42 5.70 4.61 3.77 3.72 4.22 5.47 -
DPS 0.00 1.01 1.01 3.13 3.13 2.12 2.12 -
NAPS 1.0534 1.1071 1.5239 1.0441 1.0351 1.0308 0.9719 5.53%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.29 1.35 0.78 0.94 1.26 1.80 6.85 -
P/RPS 0.53 0.49 0.28 0.32 0.51 0.94 1.33 -45.93%
P/EPS -60.84 15.88 11.36 16.71 22.76 28.76 26.50 -
EY -1.64 6.30 8.80 5.99 4.39 3.48 3.77 -
DY 0.00 1.11 1.92 4.97 3.69 1.75 1.46 -
P/NAPS 0.82 0.82 0.34 0.60 0.82 1.18 1.49 -32.91%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 01/06/06 24/02/06 24/11/05 26/08/05 31/05/05 25/02/05 -
Price 1.30 1.32 1.46 0.77 1.17 1.37 2.12 -
P/RPS 0.53 0.48 0.52 0.26 0.47 0.72 0.41 18.72%
P/EPS -61.31 15.53 21.26 13.69 21.14 21.89 8.20 -
EY -1.63 6.44 4.70 7.31 4.73 4.57 12.19 -
DY 0.00 1.14 1.03 6.06 3.97 2.29 4.72 -
P/NAPS 0.83 0.80 0.64 0.49 0.76 0.90 0.46 48.37%

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