[RANHILL_OLD] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 211.33%
YoY- -57.94%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,470,412 1,484,509 1,509,881 1,370,257 1,464,673 1,630,266 1,676,230 -8.38%
PBT 229,731 154,432 138,783 114,893 76,531 144,712 119,759 54.57%
Tax -33,664 -44,228 -51,842 -45,058 -39,869 -38,985 -38,037 -7.83%
NP 196,067 110,204 86,941 69,835 36,662 105,727 81,722 79.50%
-
NP to SH 116,832 36,819 23,957 14,104 -12,669 50,785 41,050 101.21%
-
Tax Rate 14.65% 28.64% 37.35% 39.22% 52.10% 26.94% 31.76% -
Total Cost 1,274,345 1,374,305 1,422,940 1,300,422 1,428,011 1,524,539 1,594,508 -13.91%
-
Net Worth 1,039,815 1,016,515 992,038 973,283 938,094 985,986 1,357,168 -16.31%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 8,963 - - - - 8,979 8,979 -0.11%
Div Payout % 7.67% - - - - 17.68% 21.87% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,039,815 1,016,515 992,038 973,283 938,094 985,986 1,357,168 -16.31%
NOSH 597,595 597,950 597,613 597,106 597,512 597,567 597,871 -0.03%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 13.33% 7.42% 5.76% 5.10% 2.50% 6.49% 4.88% -
ROE 11.24% 3.62% 2.41% 1.45% -1.35% 5.15% 3.02% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 246.05 248.27 252.65 229.48 245.13 272.82 280.37 -8.35%
EPS 19.55 6.16 4.01 2.36 -2.12 8.50 6.87 101.19%
DPS 1.50 0.00 0.00 0.00 0.00 1.50 1.50 0.00%
NAPS 1.74 1.70 1.66 1.63 1.57 1.65 2.27 -16.28%
Adjusted Per Share Value based on latest NOSH - 597,106
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 165.11 166.69 169.54 153.86 164.46 183.06 188.22 -8.38%
EPS 13.12 4.13 2.69 1.58 -1.42 5.70 4.61 101.21%
DPS 1.01 0.00 0.00 0.00 0.00 1.01 1.01 0.00%
NAPS 1.1676 1.1414 1.1139 1.0929 1.0534 1.1071 1.5239 -16.30%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.33 1.27 1.26 1.10 1.29 1.35 0.78 -
P/RPS 0.95 0.51 0.50 0.48 0.53 0.49 0.28 126.29%
P/EPS 11.92 20.63 31.43 46.57 -60.84 15.88 11.36 3.26%
EY 8.39 4.85 3.18 2.15 -1.64 6.30 8.80 -3.13%
DY 0.64 0.00 0.00 0.00 0.00 1.11 1.92 -52.02%
P/NAPS 1.34 0.75 0.76 0.67 0.82 0.82 0.34 150.13%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 24/05/07 15/02/07 21/11/06 28/08/06 01/06/06 24/02/06 -
Price 2.86 1.74 1.40 1.15 1.30 1.32 1.46 -
P/RPS 1.16 0.70 0.55 0.50 0.53 0.48 0.52 70.97%
P/EPS 14.63 28.26 34.92 48.69 -61.31 15.53 21.26 -22.10%
EY 6.84 3.54 2.86 2.05 -1.63 6.44 4.70 28.51%
DY 0.52 0.00 0.00 0.00 0.00 1.14 1.03 -36.67%
P/NAPS 1.64 1.02 0.84 0.71 0.83 0.80 0.64 87.58%

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