[RANHILL_OLD] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 2.91%
YoY- 12.24%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 791,263 770,577 728,387 705,559 626,749 620,753 590,768 21.48%
PBT 82,705 81,838 79,959 85,421 81,816 82,860 76,062 5.73%
Tax -26,899 -26,133 -27,586 -29,438 -27,415 -27,640 -23,305 10.02%
NP 55,806 55,705 52,373 55,983 54,401 55,220 52,757 3.81%
-
NP to SH 55,806 55,705 52,373 55,983 54,401 55,220 52,757 3.81%
-
Tax Rate 32.52% 31.93% 34.50% 34.46% 33.51% 33.36% 30.64% -
Total Cost 735,457 714,872 676,014 649,576 572,348 565,533 538,011 23.14%
-
Net Worth 263,101 252,435 233,484 225,442 157,987 158,039 157,971 40.46%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 11,849 11,849 19,751 19,751 802,137 802,137 802,128 -93.96%
Div Payout % 21.23% 21.27% 37.71% 35.28% 1,474.49% 1,452.62% 1,520.42% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 263,101 252,435 233,484 225,442 157,987 158,039 157,971 40.46%
NOSH 118,514 118,514 118,520 118,491 78,993 79,019 78,985 31.03%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 7.05% 7.23% 7.19% 7.93% 8.68% 8.90% 8.93% -
ROE 21.21% 22.07% 22.43% 24.83% 34.43% 34.94% 33.40% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 667.65 650.20 614.57 595.45 793.42 785.57 747.94 -7.28%
EPS 47.09 47.00 44.19 47.25 68.87 69.88 66.79 -20.76%
DPS 10.00 10.00 16.66 16.67 1,015.45 1,015.11 1,015.54 -95.39%
NAPS 2.22 2.13 1.97 1.9026 2.00 2.00 2.00 7.19%
Adjusted Per Share Value based on latest NOSH - 118,491
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 88.85 86.53 81.79 79.23 70.38 69.70 66.34 21.48%
EPS 6.27 6.25 5.88 6.29 6.11 6.20 5.92 3.89%
DPS 1.33 1.33 2.22 2.22 90.07 90.07 90.07 -93.96%
NAPS 0.2954 0.2835 0.2622 0.2531 0.1774 0.1775 0.1774 40.44%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 7.65 4.40 4.20 4.20 6.30 6.05 5.40 -
P/RPS 1.15 0.68 0.68 0.71 0.79 0.77 0.72 36.60%
P/EPS 16.25 9.36 9.50 8.89 9.15 8.66 8.08 59.26%
EY 6.16 10.68 10.52 11.25 10.93 11.55 12.37 -37.14%
DY 1.31 2.27 3.97 3.97 161.18 167.79 188.06 -96.34%
P/NAPS 3.45 2.07 2.13 2.21 3.15 3.03 2.70 17.73%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 25/08/03 23/05/03 25/02/03 28/11/02 29/08/02 31/05/02 -
Price 7.30 4.84 4.30 4.34 4.24 6.60 6.30 -
P/RPS 1.09 0.74 0.70 0.73 0.53 0.84 0.84 18.94%
P/EPS 15.50 10.30 9.73 9.19 6.16 9.44 9.43 39.23%
EY 6.45 9.71 10.28 10.89 16.24 10.59 10.60 -28.17%
DY 1.37 2.07 3.88 3.84 239.49 153.80 161.20 -95.82%
P/NAPS 3.29 2.27 2.18 2.28 2.12 3.30 3.15 2.93%

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