[RANHILL_OLD] QoQ TTM Result on 31-Dec-2005 [#2]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 22.41%
YoY- -15.78%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,370,257 1,464,673 1,630,266 1,676,230 1,752,547 1,492,251 1,146,007 12.64%
PBT 114,893 76,531 144,712 119,759 109,894 95,847 91,904 16.03%
Tax -45,058 -39,869 -38,985 -38,037 -46,188 -47,432 -54,356 -11.74%
NP 69,835 36,662 105,727 81,722 63,706 48,415 37,548 51.17%
-
NP to SH 14,104 -12,669 50,785 41,050 33,536 33,133 37,548 -47.90%
-
Tax Rate 39.22% 52.10% 26.94% 31.76% 42.03% 49.49% 59.14% -
Total Cost 1,300,422 1,428,011 1,524,539 1,594,508 1,688,841 1,443,836 1,108,459 11.22%
-
Net Worth 973,283 938,094 985,986 1,357,168 929,873 921,843 917,999 3.97%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 8,979 8,979 27,836 27,836 18,857 -
Div Payout % - - 17.68% 21.87% 83.00% 84.01% 50.22% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 973,283 938,094 985,986 1,357,168 929,873 921,843 917,999 3.97%
NOSH 597,106 597,512 597,567 597,871 596,073 598,600 600,000 -0.32%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.10% 2.50% 6.49% 4.88% 3.64% 3.24% 3.28% -
ROE 1.45% -1.35% 5.15% 3.02% 3.61% 3.59% 4.09% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 229.48 245.13 272.82 280.37 294.02 249.29 191.00 13.00%
EPS 2.36 -2.12 8.50 6.87 5.63 5.54 6.26 -47.78%
DPS 0.00 0.00 1.50 1.50 4.67 4.65 3.14 -
NAPS 1.63 1.57 1.65 2.27 1.56 1.54 1.53 4.30%
Adjusted Per Share Value based on latest NOSH - 597,871
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 153.86 164.46 183.06 188.22 196.79 167.56 128.68 12.64%
EPS 1.58 -1.42 5.70 4.61 3.77 3.72 4.22 -48.02%
DPS 0.00 0.00 1.01 1.01 3.13 3.13 2.12 -
NAPS 1.0929 1.0534 1.1071 1.5239 1.0441 1.0351 1.0308 3.97%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.10 1.29 1.35 0.78 0.94 1.26 1.80 -
P/RPS 0.48 0.53 0.49 0.28 0.32 0.51 0.94 -36.08%
P/EPS 46.57 -60.84 15.88 11.36 16.71 22.76 28.76 37.85%
EY 2.15 -1.64 6.30 8.80 5.99 4.39 3.48 -27.43%
DY 0.00 0.00 1.11 1.92 4.97 3.69 1.75 -
P/NAPS 0.67 0.82 0.82 0.34 0.60 0.82 1.18 -31.40%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 28/08/06 01/06/06 24/02/06 24/11/05 26/08/05 31/05/05 -
Price 1.15 1.30 1.32 1.46 0.77 1.17 1.37 -
P/RPS 0.50 0.53 0.48 0.52 0.26 0.47 0.72 -21.56%
P/EPS 48.69 -61.31 15.53 21.26 13.69 21.14 21.89 70.31%
EY 2.05 -1.63 6.44 4.70 7.31 4.73 4.57 -41.37%
DY 0.00 0.00 1.14 1.03 6.06 3.97 2.29 -
P/NAPS 0.71 0.83 0.80 0.64 0.49 0.76 0.90 -14.61%

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